[SUPERMX] YoY 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- -57.76%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Revenue 929,124 375,964 329,456 312,585 266,539 192,236 271,239 17.83%
PBT 519,007 16,198 23,444 36,042 34,783 37,984 39,470 40.98%
Tax -110,737 -2,194 -11,957 -23,966 -27,924 -12,155 -7,687 42.70%
NP 408,270 14,004 11,487 12,076 6,859 25,829 31,783 40.54%
-
NP to SH 399,618 15,059 9,841 8,345 6,787 25,044 32,136 39.93%
-
Tax Rate 21.34% 13.54% 51.00% 66.49% 80.28% 32.00% 19.48% -
Total Cost 520,854 361,960 317,969 300,509 259,680 166,407 239,456 10.91%
-
Net Worth 1,542,053 1,087,889 1,028,064 1,052,063 1,031,623 898,317 884,614 7.68%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 CAGR
Div - - 13,180 - 13,574 20,416 20,572 -
Div Payout % - - 133.93% - 200.00% 81.52% 64.02% -
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 1,031,623 898,317 884,614 7.68%
NOSH 1,360,308 1,360,308 680,154 680,154 678,700 680,543 685,747 9.56%
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 43.94% 3.72% 3.49% 3.86% 2.57% 13.44% 11.72% -
ROE 25.91% 1.38% 0.96% 0.79% 0.66% 2.79% 3.63% -
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 71.10 28.68 49.99 46.65 39.27 28.25 39.55 8.13%
EPS 30.58 1.15 1.49 1.25 1.00 3.68 4.72 28.28%
DPS 0.00 0.00 2.00 0.00 2.00 3.00 3.00 -
NAPS 1.18 0.83 1.56 1.57 1.52 1.32 1.29 -1.18%
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 36.37 14.72 12.90 12.24 10.43 7.53 10.62 17.83%
EPS 15.64 0.59 0.39 0.33 0.27 0.98 1.26 39.90%
DPS 0.00 0.00 0.52 0.00 0.53 0.80 0.81 -
NAPS 0.6037 0.4259 0.4025 0.4119 0.4039 0.3517 0.3463 7.69%
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 11.25 5.82 8.34 4.27 0.00 9.81 4.88 11.77%
P/EPS 26.16 145.35 279.25 159.80 0.00 75.27 41.18 -5.86%
EY 3.82 0.69 0.36 0.63 0.00 1.33 2.43 6.21%
DY 0.00 0.00 0.48 0.00 0.00 1.08 1.55 -
P/NAPS 6.78 2.01 2.67 1.27 1.43 2.10 1.50 22.27%
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 29.82 5.19 7.84 3.88 0.00 10.27 4.55 28.48%
P/EPS 69.33 129.69 262.51 145.34 0.00 78.80 38.41 8.19%
EY 1.44 0.77 0.38 0.69 0.00 1.27 2.60 -7.57%
DY 0.00 0.00 0.51 0.00 0.00 1.03 1.67 -
P/NAPS 17.97 1.80 2.51 1.15 1.41 2.20 1.40 40.52%

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