[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -66.42%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,455,660 1,352,537 369,941 367,052 312,021 269,002 762,457 11.36%
PBT 930,851 1,049,242 32,443 52,676 40,655 26,488 106,092 43.56%
Tax -264,524 -236,757 -7,483 -16,707 -12,561 -6,675 -18,034 56.39%
NP 666,327 812,485 24,960 35,969 28,094 19,813 88,058 40.07%
-
NP to SH 638,524 789,516 24,747 35,942 27,901 19,537 88,145 39.05%
-
Tax Rate 28.42% 22.56% 23.07% 31.72% 30.90% 25.20% 17.00% -
Total Cost 789,333 540,052 344,981 331,083 283,927 249,189 674,399 2.65%
-
Net Worth 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,203 29.40%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 129,795 - - - - - 13,602 45.58%
Div Payout % 20.33% - - - - - 15.43% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,203 29.40%
NOSH 2,720,616 2,720,616 1,360,308 680,154 680,154 676,020 680,131 25.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 45.77% 60.07% 6.75% 9.80% 9.00% 7.37% 11.55% -
ROE 12.88% 37.30% 2.14% 3.51% 2.62% 1.90% 8.36% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 56.07 52.39 27.19 55.98 46.91 39.79 112.10 -10.89%
EPS 24.60 30.58 1.89 5.48 4.19 2.89 12.96 11.26%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 2.00 16.48%
NAPS 1.91 0.82 0.85 1.56 1.60 1.52 1.55 3.53%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 56.98 52.95 14.48 14.37 12.21 10.53 29.85 11.36%
EPS 25.00 30.91 0.97 1.41 1.09 0.76 3.45 39.06%
DPS 5.08 0.00 0.00 0.00 0.00 0.00 0.53 45.69%
NAPS 1.941 0.8287 0.4526 0.4004 0.4166 0.4023 0.4127 29.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.39 8.42 1.60 3.24 1.70 2.18 2.03 -
P/RPS 4.26 16.07 5.88 5.79 3.62 5.48 0.00 -
P/EPS 9.72 27.53 87.95 59.10 40.53 75.43 0.00 -
EY 10.29 3.63 1.14 1.69 2.47 1.33 0.00 -
DY 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 10.27 1.88 2.08 1.06 1.43 2.03 -7.75%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 26/11/15 -
Price 1.73 9.78 1.42 3.24 1.99 2.23 2.29 -
P/RPS 3.09 18.67 5.22 5.79 4.24 5.60 0.00 -
P/EPS 7.03 31.98 78.06 59.10 47.44 77.16 0.00 -
EY 14.22 3.13 1.28 1.69 2.11 1.30 0.00 -
DY 2.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 11.93 1.67 2.08 1.24 1.47 2.29 -14.24%

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