[SUPERMX] YoY TTM 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- 11.91%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 3,114,405 1,492,205 1,359,491 1,169,569 1,051,280 1,021,208 1,039,077 18.37%
PBT 1,705,355 152,374 179,208 124,576 141,018 138,619 150,453 45.22%
Tax -382,229 -39,726 -60,362 -42,995 -55,791 -30,492 -26,995 50.27%
NP 1,323,126 112,648 118,846 81,581 85,227 108,127 123,458 43.98%
-
NP to SH 1,290,355 112,559 115,062 78,571 84,814 108,210 122,931 43.52%
-
Tax Rate 22.41% 26.07% 33.68% 34.51% 39.56% 22.00% 17.94% -
Total Cost 1,791,279 1,379,557 1,240,645 1,087,988 966,053 913,081 915,619 10.86%
-
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 - 9,834 52,854 16,772 40,783 34,000 33,776 -
Div Payout % - 8.74% 45.94% 21.35% 48.09% 31.42% 27.48% -
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 42.48% 7.55% 8.74% 6.98% 8.11% 10.59% 11.88% -
ROE 60.96% 9.73% 11.25% 7.38% 8.25% 10.26% 13.59% -
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 120.64 109.69 207.35 175.83 155.51 150.04 152.76 -3.56%
EPS 49.98 8.27 17.55 11.81 12.55 15.90 18.07 16.92%
DPS 0.00 0.72 8.00 2.50 6.00 5.00 5.00 -
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 114.47 54.85 49.97 42.99 38.64 37.54 38.19 18.37%
EPS 47.43 4.14 4.23 2.89 3.12 3.98 4.52 43.51%
DPS 0.00 0.36 1.94 0.62 1.50 1.25 1.24 -
NAPS 0.7781 0.425 0.376 0.3912 0.3777 0.3878 0.3325 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 6.98 1.46 1.56 0.97 1.40 1.35 1.70 24.24%
P/EPS 16.85 19.34 18.46 14.39 17.38 12.77 14.39 2.45%
EY 5.94 5.17 5.42 6.95 5.76 7.83 6.95 -2.38%
DY 0.00 0.45 2.47 1.47 2.75 2.46 1.92 -
P/NAPS 10.27 1.88 2.08 1.06 1.43 1.31 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 2.00 2.23 2.29 2.38 -
P/RPS 8.11 1.29 1.56 1.14 1.43 1.53 1.56 28.83%
P/EPS 19.57 17.16 18.46 16.93 17.77 14.40 13.17 6.27%
EY 5.11 5.83 5.42 5.91 5.63 6.94 7.59 -5.89%
DY 0.00 0.51 2.47 1.25 2.69 2.18 2.10 -
P/NAPS 11.93 1.67 2.08 1.25 1.47 1.48 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