[SUPERMX] YoY Quarter Result on 30-Sep-2017 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 234.34%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 1,352,537 369,941 367,052 312,021 269,002 309,868 232,273 31.09%
PBT 1,049,242 32,443 52,676 40,655 26,488 48,327 32,140 70.86%
Tax -236,757 -7,483 -16,707 -12,561 -6,675 -9,983 -5,833 76.67%
NP 812,485 24,960 35,969 28,094 19,813 38,344 26,307 69.41%
-
NP to SH 789,516 24,747 35,942 27,901 19,537 38,455 26,596 68.38%
-
Tax Rate 22.56% 23.07% 31.72% 30.90% 25.20% 20.66% 18.15% -
Total Cost 540,052 344,981 331,083 283,927 249,189 271,524 205,966 15.96%
-
Net Worth 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,960 904,672 13.95%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,960 904,672 13.95%
NOSH 2,720,616 1,360,308 680,154 680,154 676,020 680,619 680,204 23.74%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 60.07% 6.75% 9.80% 9.00% 7.37% 12.37% 11.33% -
ROE 37.30% 2.14% 3.51% 2.62% 1.90% 3.65% 2.94% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 52.39 27.19 55.98 46.91 39.79 45.53 34.15 6.79%
EPS 30.58 1.89 5.48 4.19 2.89 5.65 3.91 37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 1.56 1.60 1.52 1.55 1.33 -7.16%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 52.95 14.48 14.37 12.21 10.53 12.13 9.09 31.10%
EPS 30.91 0.97 1.41 1.09 0.76 1.51 1.04 68.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8287 0.4526 0.4004 0.4166 0.4023 0.413 0.3542 13.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 8.42 1.60 3.24 1.70 2.18 2.03 2.60 -
P/RPS 16.07 5.88 5.79 3.62 5.48 0.00 7.61 12.17%
P/EPS 27.53 87.95 59.10 40.53 75.43 0.00 66.50 -12.67%
EY 3.63 1.14 1.69 2.47 1.33 0.00 1.50 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.27 1.88 2.08 1.06 1.43 2.03 1.95 29.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 26/11/15 29/05/14 -
Price 9.78 1.42 3.24 1.99 2.23 2.29 2.38 -
P/RPS 18.67 5.22 5.79 4.24 5.60 0.00 6.97 16.34%
P/EPS 31.98 78.06 59.10 47.44 77.16 0.00 60.87 -9.41%
EY 3.13 1.28 1.69 2.11 1.30 0.00 1.64 10.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.93 1.67 2.08 1.24 1.47 2.29 1.79 33.84%

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