[SUPERMX] YoY Quarter Result on 31-Mar-2020 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 135.56%
YoY- 105.26%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 175,742 407,799 1,937,516 447,247 361,199 327,069 308,226 -8.93%
PBT -74,976 18,280 1,342,294 95,277 49,416 45,454 20,894 -
Tax 31,183 -2,470 -319,967 -22,928 -14,453 -11,363 -1,605 -
NP -43,793 15,810 1,022,327 72,349 34,963 34,091 19,289 -
-
NP to SH -39,918 13,009 1,005,212 71,056 34,617 33,376 19,754 -
-
Tax Rate - 13.51% 23.84% 24.06% 29.25% 25.00% 7.68% -
Total Cost 219,535 391,989 915,189 374,898 326,236 292,978 288,937 -4.47%
-
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 92,761 79,104 336,531 - - 19,803 16,772 32.96%
Div Payout % 0.00% 608.07% 33.48% - - 59.34% 84.91% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 680,154 25.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -24.92% 3.88% 52.76% 16.18% 9.68% 10.42% 6.26% -
ROE -0.86% 0.27% 24.58% 5.90% 3.26% 3.14% 1.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.63 15.47 74.85 34.14 27.54 49.55 45.94 -27.56%
EPS -1.51 0.49 38.83 5.42 2.64 5.06 2.94 -
DPS 3.50 3.00 13.00 0.00 0.00 3.00 2.50 5.76%
NAPS 1.75 1.81 1.58 0.92 0.81 1.61 1.56 1.93%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.88 15.96 75.85 17.51 14.14 12.80 12.07 -8.93%
EPS -1.56 0.51 39.35 2.78 1.36 1.31 0.77 -
DPS 3.63 3.10 13.17 0.00 0.00 0.78 0.66 32.84%
NAPS 1.8157 1.8683 1.6012 0.4718 0.4158 0.4161 0.4097 28.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.925 1.18 3.81 1.69 1.47 2.53 1.99 -
P/RPS 13.95 7.63 5.09 4.95 5.34 5.11 4.33 21.51%
P/EPS -61.41 239.18 9.81 31.15 55.68 50.04 67.59 -
EY -1.63 0.42 10.19 3.21 1.80 2.00 1.48 -
DY 3.78 2.54 3.41 0.00 0.00 1.19 1.26 20.08%
P/NAPS 0.53 0.65 2.41 1.84 1.81 1.57 1.28 -13.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 25/05/22 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 -
Price 0.995 1.03 5.57 4.59 1.48 3.23 2.00 -
P/RPS 15.01 6.66 7.44 13.44 5.37 6.52 4.35 22.91%
P/EPS -66.06 208.77 14.34 84.61 56.06 63.89 67.92 -
EY -1.51 0.48 6.97 1.18 1.78 1.57 1.47 -
DY 3.52 2.91 2.33 0.00 0.00 0.93 1.25 18.82%
P/NAPS 0.57 0.57 3.53 4.99 1.83 2.01 1.28 -12.60%

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