[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 52.93%
YoY- 15.89%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 797,988 3,182,668 7,051,597 1,603,580 1,484,469 1,300,005 1,085,285 -4.99%
PBT -231,570 1,388,102 5,051,701 226,065 208,545 191,657 99,154 -
Tax 32,045 -403,042 -1,165,685 -56,290 -62,341 -59,012 -17,524 -
NP -199,525 985,060 3,886,016 169,774 146,204 132,645 81,630 -
-
NP to SH -189,701 932,498 3,805,588 167,957 144,926 129,573 82,480 -
-
Tax Rate - 29.04% 23.08% 24.90% 29.89% 30.79% 17.67% -
Total Cost 997,513 2,197,608 3,165,581 1,433,805 1,338,265 1,167,360 1,003,654 -0.10%
-
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 123,681 281,259 579,869 - 26,226 52,810 22,363 32.96%
Div Payout % 0.00% 30.16% 15.24% - 18.10% 40.76% 27.11% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 680,154 25.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -25.00% 30.95% 55.11% 10.59% 9.85% 10.20% 7.52% -
ROE -4.09% 19.54% 93.04% 13.94% 13.64% 12.19% 7.88% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.11 120.70 272.40 122.42 113.21 196.93 161.77 -24.42%
EPS -7.16 35.36 147.01 12.83 11.05 19.63 12.29 -
DPS 4.67 10.67 22.40 0.00 2.00 8.00 3.33 5.79%
NAPS 1.75 1.81 1.58 0.92 0.81 1.61 1.56 1.93%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 31.24 124.59 276.05 62.78 58.11 50.89 42.49 -4.99%
EPS -7.43 36.50 148.98 6.58 5.67 5.07 3.23 -
DPS 4.84 11.01 22.70 0.00 1.03 2.07 0.88 32.84%
NAPS 1.8157 1.8683 1.6012 0.4718 0.4158 0.4161 0.4097 28.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.925 1.18 3.81 1.69 1.47 2.53 1.99 -
P/RPS 3.07 0.98 1.40 1.38 1.30 1.28 1.23 16.45%
P/EPS -12.92 3.34 2.59 13.18 13.30 12.89 16.19 -
EY -7.74 29.97 38.58 7.59 7.52 7.76 6.18 -
DY 5.05 9.04 5.88 0.00 1.36 3.16 1.68 20.12%
P/NAPS 0.53 0.65 2.41 1.84 1.81 1.57 1.28 -13.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 25/05/22 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 -
Price 0.995 1.03 5.57 4.59 1.48 3.23 2.00 -
P/RPS 3.30 0.85 2.04 3.75 1.31 1.64 1.24 17.71%
P/EPS -13.90 2.91 3.79 35.80 13.39 16.46 16.27 -
EY -7.19 34.33 26.39 2.79 7.47 6.08 6.15 -
DY 4.69 10.36 4.02 0.00 1.35 2.48 1.67 18.77%
P/NAPS 0.57 0.57 3.53 4.99 1.83 2.01 1.28 -12.60%

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