[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 128.68%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 3,351,182 755,438 752,153 647,935 505,738 1,053,195 470,373 35.20%
PBT 2,446,482 74,272 106,993 98,289 53,473 152,355 64,399 74.85%
Tax -554,297 -19,290 -32,303 -32,896 -11,538 -26,011 -11,172 82.17%
NP 1,892,185 54,982 74,690 65,393 41,935 126,344 53,227 73.07%
-
NP to SH 1,848,979 54,912 74,078 63,804 42,107 126,965 53,358 72.39%
-
Tax Rate 22.66% 25.97% 30.19% 33.47% 21.58% 17.07% 17.35% -
Total Cost 1,458,997 700,456 677,463 582,542 463,803 926,851 417,146 21.20%
-
Net Worth 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 925,597 21.25%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div 97,854 - 9,834 19,869 - 27,201 - -
Div Payout % 5.29% - 13.28% 31.14% - 21.42% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 925,597 21.25%
NOSH 2,720,616 1,360,308 680,154 680,154 680,154 680,048 680,586 23.72%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 56.46% 7.28% 9.93% 10.09% 8.29% 12.00% 11.32% -
ROE 56.99% 4.89% 7.06% 6.06% 4.00% 12.28% 5.76% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 130.14 57.86 114.72 97.83 75.34 154.87 69.11 10.21%
EPS 71.80 4.21 11.30 9.63 6.27 18.67 7.84 40.52%
DPS 3.80 0.00 1.50 3.00 0.00 4.00 0.00 -
NAPS 1.26 0.86 1.60 1.59 1.57 1.52 1.36 -1.16%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 131.19 29.57 29.44 25.36 19.80 41.23 18.41 35.21%
EPS 72.38 2.15 2.90 2.50 1.65 4.97 2.09 72.38%
DPS 3.83 0.00 0.39 0.78 0.00 1.06 0.00 -
NAPS 1.2702 0.4396 0.4107 0.4123 0.4126 0.4047 0.3623 21.25%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 6.01 1.39 3.48 2.00 2.11 3.24 2.10 -
P/RPS 4.62 2.40 3.03 2.04 2.80 0.00 3.04 6.64%
P/EPS 8.37 33.05 30.80 20.76 33.64 0.00 26.79 -16.36%
EY 11.95 3.03 3.25 4.82 2.97 0.00 3.73 19.58%
DY 0.63 0.00 0.43 1.50 0.00 0.00 0.00 -
P/NAPS 4.77 1.62 2.18 1.26 1.34 3.24 1.54 18.96%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 29/01/21 25/02/20 12/02/19 14/02/18 24/02/17 26/02/16 26/08/14 -
Price 6.80 1.65 1.60 2.20 2.06 2.92 2.24 -
P/RPS 5.23 2.85 1.39 2.25 2.73 0.00 3.24 7.63%
P/EPS 9.47 39.23 14.16 22.84 32.84 0.00 28.57 -15.60%
EY 10.56 2.55 7.06 4.38 3.05 0.00 3.50 18.48%
DY 0.56 0.00 0.94 1.36 0.00 0.00 0.00 -
P/NAPS 5.40 1.92 1.00 1.38 1.31 2.92 1.65 19.97%

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