[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 1.54%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Revenue 7,051,597 1,603,580 1,484,469 1,300,005 1,085,285 1,095,597 1,246,810 25.97%
PBT 5,051,701 226,065 208,545 191,657 99,154 159,291 156,128 58.93%
Tax -1,165,685 -56,290 -62,341 -59,012 -17,524 -33,622 -18,241 74.02%
NP 3,886,016 169,774 146,204 132,645 81,630 125,669 137,886 56.03%
-
NP to SH 3,805,588 167,957 144,926 129,573 82,480 125,687 138,252 55.54%
-
Tax Rate 23.08% 24.90% 29.89% 30.79% 17.67% 21.11% 11.68% -
Total Cost 3,165,581 1,433,805 1,338,265 1,167,360 1,003,654 969,928 1,108,924 15.00%
-
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,194 934,565 21.74%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Div 579,869 - 26,226 52,810 22,363 34,977 18,191 58.61%
Div Payout % 15.24% - 18.10% 40.76% 27.11% 27.83% 13.16% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,194 934,565 21.74%
NOSH 2,720,616 1,360,308 1,360,308 680,154 680,154 680,125 682,164 20.24%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
NP Margin 55.11% 10.59% 9.85% 10.20% 7.52% 11.47% 11.06% -
ROE 93.04% 13.94% 13.64% 12.19% 7.88% 11.92% 14.79% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
RPS 272.40 122.42 113.21 196.93 161.77 161.09 182.77 5.46%
EPS 147.01 12.83 11.05 19.63 12.29 18.48 20.27 30.21%
DPS 22.40 0.00 2.00 8.00 3.33 5.14 2.67 32.76%
NAPS 1.58 0.92 0.81 1.61 1.56 1.55 1.37 1.91%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
RPS 259.19 58.94 54.56 47.78 39.89 40.27 45.83 25.97%
EPS 139.88 6.17 5.33 4.76 3.03 4.62 5.08 55.55%
DPS 21.31 0.00 0.96 1.94 0.82 1.29 0.67 58.57%
NAPS 1.5034 0.4429 0.3904 0.3907 0.3847 0.3875 0.3435 21.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/13 -
Price 3.81 1.69 1.47 2.53 1.99 2.58 2.67 -
P/RPS 1.40 1.38 1.30 1.28 1.23 0.00 1.46 -0.55%
P/EPS 2.59 13.18 13.30 12.89 16.19 0.00 13.17 -19.48%
EY 38.58 7.59 7.52 7.76 6.18 0.00 7.59 24.19%
DY 5.88 0.00 1.36 3.16 1.68 0.00 1.00 26.62%
P/NAPS 2.41 1.84 1.81 1.57 1.28 2.58 1.95 2.86%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Date 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 27/05/16 28/11/13 -
Price 5.57 4.59 1.48 3.23 2.00 2.57 2.67 -
P/RPS 2.04 3.75 1.31 1.64 1.24 0.00 1.46 4.55%
P/EPS 3.79 35.80 13.39 16.46 16.27 0.00 13.17 -15.29%
EY 26.39 2.79 7.47 6.08 6.15 0.00 7.59 18.06%
DY 4.02 0.00 1.35 2.48 1.67 0.00 1.00 20.37%
P/NAPS 3.53 4.99 1.83 2.01 1.28 2.57 1.95 8.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment