[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 13.49%
YoY- -54.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Revenue 2,131,809 1,489,316 1,304,460 1,126,550 1,544,786 1,048,151 997,374 10.65%
PBT 688,556 172,607 167,187 110,409 220,593 148,157 137,306 23.97%
Tax -152,955 -48,950 -56,216 -37,109 -67,150 -29,167 -15,893 35.23%
NP 535,601 123,657 110,971 73,300 153,443 118,990 121,413 21.87%
-
NP to SH 525,586 123,754 107,021 70,206 153,392 119,716 121,718 21.53%
-
Tax Rate 22.21% 28.36% 33.62% 33.61% 30.44% 19.69% 11.57% -
Total Cost 1,596,208 1,365,659 1,193,489 1,053,250 1,391,343 929,161 875,961 8.32%
-
Net Worth 1,542,053 1,087,889 1,028,064 1,052,063 1,033,950 897,788 838,624 8.45%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Div - 19,660 52,721 - 54,418 34,007 34,090 -
Div Payout % - 15.89% 49.26% - 35.48% 28.41% 28.01% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Net Worth 1,542,053 1,087,889 1,028,064 1,052,063 1,033,950 897,788 838,624 8.45%
NOSH 1,360,308 1,360,308 680,154 680,154 680,230 680,142 681,808 9.64%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
NP Margin 25.12% 8.30% 8.51% 6.51% 9.93% 11.35% 12.17% -
ROE 34.08% 11.38% 10.41% 6.67% 14.84% 13.33% 14.51% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
RPS 163.13 113.63 197.94 168.12 227.10 154.11 146.28 1.46%
EPS 40.22 9.44 16.24 10.48 22.55 17.60 17.90 11.39%
DPS 0.00 1.50 8.00 0.00 8.00 5.00 5.00 -
NAPS 1.18 0.83 1.56 1.57 1.52 1.32 1.23 -0.55%
Adjusted Per Share Value based on latest NOSH - 680,154
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
RPS 78.36 54.74 47.95 41.41 56.78 38.53 36.66 10.65%
EPS 19.32 4.55 3.93 2.58 5.64 4.40 4.47 21.54%
DPS 0.00 0.72 1.94 0.00 2.00 1.25 1.25 -
NAPS 0.5668 0.3999 0.3779 0.3867 0.38 0.33 0.3082 8.46%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 -
Price 8.00 1.67 4.17 1.99 2.15 2.77 1.93 -
P/RPS 4.90 1.47 2.11 1.18 0.00 1.80 1.32 19.10%
P/EPS 19.89 17.69 25.68 18.99 0.00 15.74 10.81 8.46%
EY 5.03 5.65 3.89 5.26 0.00 6.35 9.25 -7.80%
DY 0.00 0.90 1.92 0.00 0.00 1.81 2.59 -
P/NAPS 6.78 2.01 2.67 1.27 1.43 2.10 1.57 21.53%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Date 10/08/20 30/08/19 29/08/18 29/08/17 29/08/16 27/02/14 26/02/13 -
Price 21.20 1.49 3.92 1.81 2.12 2.90 1.80 -
P/RPS 13.00 1.31 1.98 1.08 0.00 1.88 1.23 36.93%
P/EPS 52.71 15.78 24.14 17.28 0.00 16.48 10.08 24.67%
EY 1.90 6.34 4.14 5.79 0.00 6.07 9.92 -19.77%
DY 0.00 1.01 2.04 0.00 0.00 1.72 2.78 -
P/NAPS 17.97 1.80 2.51 1.15 1.41 2.20 1.46 39.74%

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