[SUPERMX] YoY 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- 28.68%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 1,998,645 385,497 385,101 335,914 236,737 290,737 238,100 38.65%
PBT 1,397,240 41,829 54,317 57,634 26,985 46,263 32,259 78.40%
Tax -317,540 -11,807 -15,596 -20,335 -4,863 -7,978 -5,339 87.31%
NP 1,079,700 30,022 38,721 37,299 22,122 38,285 26,920 76.31%
-
NP to SH 1,059,463 30,165 38,136 35,903 22,571 38,820 26,762 75.96%
-
Tax Rate 22.73% 28.23% 28.71% 35.28% 18.02% 17.24% 16.55% -
Total Cost 918,945 355,475 346,380 298,615 214,615 252,452 211,180 25.34%
-
Net Worth 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,387 926,115 21.24%
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 - 13,597 - -
Div Payout % 9.24% - 25.79% 55.34% - 35.03% - -
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 1,033,387 926,115 21.24%
NOSH 2,720,616 1,360,308 680,154 680,154 680,154 679,859 680,966 23.71%
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 54.02% 7.79% 10.05% 11.10% 9.34% 13.17% 11.31% -
ROE 32.65% 2.69% 3.64% 3.41% 2.14% 3.76% 2.89% -
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 77.61 29.53 58.74 50.72 35.27 42.76 34.96 13.03%
EPS 41.14 2.31 5.82 5.42 3.36 5.71 3.93 43.44%
DPS 3.80 0.00 1.50 3.00 0.00 2.00 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 73.46 14.17 14.15 12.35 8.70 10.69 8.75 38.65%
EPS 38.94 1.11 1.40 1.32 0.83 1.43 0.98 76.06%
DPS 3.60 0.00 0.36 0.73 0.00 0.50 0.00 -
NAPS 1.1926 0.4127 0.3856 0.3871 0.3874 0.3798 0.3404 21.24%
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 7.74 4.71 5.92 3.94 5.98 0.00 6.01 3.96%
P/EPS 14.61 60.16 59.83 36.90 62.75 0.00 53.44 -18.06%
EY 6.85 1.66 1.67 2.71 1.59 0.00 1.87 22.07%
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 8.76 5.59 2.72 4.34 5.84 0.00 6.41 4.91%
P/EPS 16.53 71.42 27.51 40.58 61.26 0.00 57.00 -17.31%
EY 6.05 1.40 3.64 2.46 1.63 0.00 1.75 20.99%
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