[SUPERMX] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -9.05%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,479,531 7,267,303 3,114,405 1,492,205 1,359,491 1,169,569 1,051,280 5.85%
PBT 145,503 4,900,963 1,705,355 152,374 179,208 124,576 141,018 0.52%
Tax -36,226 -1,120,989 -382,229 -39,726 -60,362 -42,995 -55,791 -6.94%
NP 109,277 3,779,974 1,323,126 112,648 118,846 81,581 85,227 4.22%
-
NP to SH 99,614 3,661,913 1,290,355 112,559 115,062 78,571 84,814 2.71%
-
Tax Rate 24.90% 22.87% 22.41% 26.07% 33.68% 34.51% 39.56% -
Total Cost 1,370,254 3,487,329 1,791,279 1,379,557 1,240,645 1,087,988 966,053 5.99%
-
Net Worth 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 29.94%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 158,420 953,569 - 9,834 52,854 16,772 40,783 25.36%
Div Payout % 159.03% 26.04% - 8.74% 45.94% 21.35% 48.09% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 29.94%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 680,154 680,154 676,020 26.10%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.39% 52.01% 42.48% 7.55% 8.74% 6.98% 8.11% -
ROE 2.01% 73.86% 60.96% 9.73% 11.25% 7.38% 8.25% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 55.60 279.95 120.64 109.69 207.35 175.83 155.51 -15.74%
EPS 3.74 141.06 49.98 8.27 17.55 11.81 12.55 -18.26%
DPS 6.00 36.80 0.00 0.72 8.00 2.50 6.00 0.00%
NAPS 1.86 1.91 0.82 0.85 1.56 1.60 1.52 3.42%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 54.38 267.12 114.47 54.85 49.97 42.99 38.64 5.85%
EPS 3.66 134.60 47.43 4.14 4.23 2.89 3.12 2.69%
DPS 5.82 35.05 0.00 0.36 1.94 0.62 1.50 25.34%
NAPS 1.8193 1.8225 0.7781 0.425 0.376 0.3912 0.3777 29.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.675 2.39 8.42 1.60 3.24 1.70 2.18 -
P/RPS 1.21 0.85 6.98 1.46 1.56 0.97 1.40 -2.40%
P/EPS 18.03 1.69 16.85 19.34 18.46 14.39 17.38 0.61%
EY 5.55 59.02 5.94 5.17 5.42 6.95 5.76 -0.61%
DY 8.89 15.40 0.00 0.45 2.47 1.47 2.75 21.58%
P/NAPS 0.36 1.25 10.27 1.88 2.08 1.06 1.43 -20.52%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 -
Price 0.91 1.73 9.78 1.42 3.24 2.00 2.23 -
P/RPS 1.64 0.62 8.11 1.29 1.56 1.14 1.43 2.30%
P/EPS 24.31 1.23 19.57 17.16 18.46 16.93 17.77 5.35%
EY 4.11 81.54 5.11 5.83 5.42 5.91 5.63 -5.10%
DY 6.59 21.27 0.00 0.51 2.47 1.25 2.69 16.09%
P/NAPS 0.49 0.91 11.93 1.67 2.08 1.25 1.47 -16.72%

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