[SUPERMX] YoY TTM 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- 16.97%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 4,727,553 1,492,601 1,408,678 1,268,746 997,280 1,053,195 947,173 28.01%
PBT 3,060,766 139,886 175,891 155,225 121,740 152,355 142,909 60.11%
Tax -687,962 -35,937 -55,623 -58,467 -52,676 -26,011 -27,404 64.06%
NP 2,372,804 103,949 120,268 96,758 69,064 126,344 115,505 59.09%
-
NP to SH 2,319,653 104,588 117,295 91,903 68,565 126,965 114,209 58.81%
-
Tax Rate 22.48% 25.69% 31.62% 37.67% 43.27% 17.07% 19.18% -
Total Cost 2,354,749 1,388,652 1,288,410 1,171,988 928,216 926,851 831,668 17.33%
-
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 - 42,819 36,642 27,186 27,192 33,776 17.75%
Div Payout % 4.22% - 36.51% 39.87% 39.65% 21.42% 29.57% -
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 50.19% 6.96% 8.54% 7.63% 6.93% 12.00% 12.19% -
ROE 71.49% 9.31% 11.18% 8.73% 6.51% 12.29% 12.33% -
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 183.59 114.32 214.85 191.56 148.57 154.91 139.09 4.35%
EPS 90.08 8.01 17.89 13.88 10.21 18.68 16.77 29.46%
DPS 3.80 0.00 6.50 5.50 4.00 4.00 5.00 -4.12%
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 173.77 54.86 51.78 46.63 36.66 38.71 34.81 28.01%
EPS 85.26 3.84 4.31 3.38 2.52 4.67 4.20 58.80%
DPS 3.60 0.00 1.57 1.35 1.00 1.00 1.24 17.78%
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 3.27 1.22 1.62 1.04 1.42 2.09 1.51 12.60%
P/EPS 6.67 17.35 19.45 14.41 20.66 17.35 12.52 -9.22%
EY 14.99 5.76 5.14 6.94 4.84 5.76 7.99 10.14%
DY 0.63 0.00 1.87 2.75 1.90 1.23 2.38 -18.46%
P/NAPS 4.77 1.62 2.18 1.26 1.34 2.13 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 3.70 1.44 0.74 1.15 1.39 1.88 1.61 13.63%
P/EPS 7.55 20.60 8.94 15.85 20.17 15.64 13.36 -8.39%
EY 13.25 4.85 11.18 6.31 4.96 6.40 7.49 9.15%
DY 0.56 0.00 4.06 2.50 1.94 1.37 2.23 -19.12%
P/NAPS 5.40 1.92 1.00 1.38 1.31 1.92 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