[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 106.1%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,979,202 3,351,182 755,438 752,153 647,935 505,738 1,053,195 11.07%
PBT 1,022,797 2,446,482 74,272 106,993 98,289 53,473 152,355 37.30%
Tax -299,812 -554,297 -19,290 -32,303 -32,896 -11,538 -26,011 50.24%
NP 722,985 1,892,185 54,982 74,690 65,393 41,935 126,344 33.70%
-
NP to SH 686,365 1,848,979 54,912 74,078 63,804 42,107 126,965 32.44%
-
Tax Rate 29.31% 22.66% 25.97% 30.19% 33.47% 21.58% 17.07% -
Total Cost 1,256,217 1,458,997 700,456 677,463 582,542 463,803 926,851 5.19%
-
Net Worth 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 29.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 130,881 97,854 - 9,834 19,869 - 27,201 29.90%
Div Payout % 19.07% 5.29% - 13.28% 31.14% - 21.42% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 29.67%
NOSH 2,720,616 2,720,616 1,360,308 680,154 680,154 680,154 680,048 25.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 36.53% 56.46% 7.28% 9.93% 10.09% 8.29% 12.00% -
ROE 13.95% 56.99% 4.89% 7.06% 6.06% 4.00% 12.28% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 75.61 130.14 57.86 114.72 97.83 75.34 154.87 -11.25%
EPS 26.22 71.80 4.21 11.30 9.63 6.27 18.67 5.81%
DPS 5.00 3.80 0.00 1.50 3.00 0.00 4.00 3.78%
NAPS 1.88 1.26 0.86 1.60 1.59 1.57 1.52 3.60%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 72.75 123.18 27.77 27.65 23.82 18.59 38.71 11.07%
EPS 25.23 67.96 2.02 2.72 2.35 1.55 4.67 32.43%
DPS 4.81 3.60 0.00 0.36 0.73 0.00 1.00 29.89%
NAPS 1.8088 1.1926 0.4127 0.3856 0.3871 0.3874 0.3799 29.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.47 6.01 1.39 3.48 2.00 2.11 3.24 -
P/RPS 1.94 4.62 2.40 3.03 2.04 2.80 0.00 -
P/EPS 5.61 8.37 33.05 30.80 20.76 33.64 0.00 -
EY 17.84 11.95 3.03 3.25 4.82 2.97 0.00 -
DY 3.40 0.63 0.00 0.43 1.50 0.00 0.00 -
P/NAPS 0.78 4.77 1.62 2.18 1.26 1.34 3.24 -21.11%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 29/01/21 25/02/20 12/02/19 14/02/18 24/02/17 26/02/16 -
Price 1.09 6.80 1.65 1.60 2.20 2.06 2.92 -
P/RPS 1.44 5.23 2.85 1.39 2.25 2.73 0.00 -
P/EPS 4.16 9.47 39.23 14.16 22.84 32.84 0.00 -
EY 24.06 10.56 2.55 7.06 4.38 3.05 0.00 -
DY 4.59 0.56 0.00 0.94 1.36 0.00 0.00 -
P/NAPS 0.58 5.40 1.92 1.00 1.38 1.31 2.92 -23.59%

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