[SUPERMX] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 7.51%
YoY- 46.44%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 7,267,303 3,114,405 1,492,205 1,359,491 1,169,569 1,051,280 1,021,208 38.64%
PBT 4,900,963 1,705,355 152,374 179,208 124,576 141,018 138,619 81.06%
Tax -1,120,989 -382,229 -39,726 -60,362 -42,995 -55,791 -30,492 82.24%
NP 3,779,974 1,323,126 112,648 118,846 81,581 85,227 108,127 80.72%
-
NP to SH 3,661,913 1,290,355 112,559 115,062 78,571 84,814 108,210 79.75%
-
Tax Rate 22.87% 22.41% 26.07% 33.68% 34.51% 39.56% 22.00% -
Total Cost 3,487,329 1,791,279 1,379,557 1,240,645 1,087,988 966,053 913,081 24.99%
-
Net Worth 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,960 29.39%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 953,569 - 9,834 52,854 16,772 40,783 34,000 74.21%
Div Payout % 26.04% - 8.74% 45.94% 21.35% 48.09% 31.42% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,960 29.39%
NOSH 2,720,616 2,720,616 1,360,308 680,154 680,154 676,020 680,619 25.95%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 52.01% 42.48% 7.55% 8.74% 6.98% 8.11% 10.59% -
ROE 73.86% 60.96% 9.73% 11.25% 7.38% 8.25% 10.26% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 279.95 120.64 109.69 207.35 175.83 155.51 150.04 10.94%
EPS 141.06 49.98 8.27 17.55 11.81 12.55 15.90 43.83%
DPS 36.80 0.00 0.72 8.00 2.50 6.00 5.00 39.42%
NAPS 1.91 0.82 0.85 1.56 1.60 1.52 1.55 3.53%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 284.49 121.92 58.42 53.22 45.79 41.15 39.98 38.64%
EPS 143.35 50.51 4.41 4.50 3.08 3.32 4.24 79.72%
DPS 37.33 0.00 0.39 2.07 0.66 1.60 1.33 74.23%
NAPS 1.941 0.8287 0.4526 0.4004 0.4166 0.4023 0.413 29.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.39 8.42 1.60 3.24 1.70 2.18 2.03 -
P/RPS 0.85 6.98 1.46 1.56 0.97 1.40 1.35 -7.41%
P/EPS 1.69 16.85 19.34 18.46 14.39 17.38 12.77 -28.59%
EY 59.02 5.94 5.17 5.42 6.95 5.76 7.83 39.98%
DY 15.40 0.00 0.45 2.47 1.47 2.75 2.46 35.71%
P/NAPS 1.25 10.27 1.88 2.08 1.06 1.43 1.31 -0.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 26/11/15 -
Price 1.73 9.78 1.42 3.24 2.00 2.23 2.29 -
P/RPS 0.62 8.11 1.29 1.56 1.14 1.43 1.53 -13.96%
P/EPS 1.23 19.57 17.16 18.46 16.93 17.77 14.40 -33.61%
EY 81.54 5.11 5.83 5.42 5.91 5.63 6.94 50.72%
DY 21.27 0.00 0.51 2.47 1.25 2.69 2.18 46.12%
P/NAPS 0.91 11.93 1.67 2.08 1.25 1.47 1.48 -7.77%

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