[SUPERMX] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 1.94%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 5,792,200 4,727,553 1,492,601 1,408,678 1,268,746 997,280 1,053,195 32.82%
PBT 3,595,669 3,060,766 139,886 175,891 155,225 121,740 152,355 69.28%
Tax -838,737 -687,962 -35,937 -55,623 -58,467 -52,676 -26,011 78.31%
NP 2,756,932 2,372,804 103,949 120,268 96,758 69,064 126,344 67.08%
-
NP to SH 2,650,291 2,319,653 104,588 117,295 91,903 68,565 126,965 65.85%
-
Tax Rate 23.33% 22.48% 25.69% 31.62% 37.67% 43.27% 17.07% -
Total Cost 3,035,268 2,354,749 1,388,652 1,288,410 1,171,988 928,216 926,851 21.83%
-
Net Worth 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,387 29.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 855,714 97,854 - 42,819 36,642 27,186 27,192 77.59%
Div Payout % 32.29% 4.22% - 36.51% 39.87% 39.65% 21.42% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,387 29.67%
NOSH 2,720,616 2,720,616 1,360,308 680,154 680,154 680,154 679,859 25.97%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 47.60% 50.19% 6.96% 8.54% 7.63% 6.93% 12.00% -
ROE 53.85% 71.49% 9.31% 11.18% 8.73% 6.51% 12.29% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 221.28 183.59 114.32 214.85 191.56 148.57 154.91 6.11%
EPS 101.25 90.08 8.01 17.89 13.88 10.21 18.68 32.50%
DPS 33.00 3.80 0.00 6.50 5.50 4.00 4.00 42.10%
NAPS 1.88 1.26 0.86 1.60 1.59 1.57 1.52 3.60%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 212.90 173.77 54.86 51.78 46.63 36.66 38.71 32.82%
EPS 97.42 85.26 3.84 4.31 3.38 2.52 4.67 65.83%
DPS 31.45 3.60 0.00 1.57 1.35 1.00 1.00 77.57%
NAPS 1.8088 1.1926 0.4127 0.3856 0.3871 0.3874 0.3798 29.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.47 6.01 1.39 3.48 2.00 2.11 3.24 -
P/RPS 0.66 3.27 1.22 1.62 1.04 1.42 2.09 -17.46%
P/EPS 1.45 6.67 17.35 19.45 14.41 20.66 17.35 -33.85%
EY 68.88 14.99 5.76 5.14 6.94 4.84 5.76 51.16%
DY 22.45 0.63 0.00 1.87 2.75 1.90 1.23 62.19%
P/NAPS 0.78 4.77 1.62 2.18 1.26 1.34 2.13 -15.40%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 29/01/21 25/02/20 12/02/19 14/02/18 24/02/17 26/02/16 -
Price 1.09 6.80 1.65 1.60 2.20 2.06 2.92 -
P/RPS 0.49 3.70 1.44 0.74 1.15 1.39 1.88 -20.06%
P/EPS 1.08 7.55 20.60 8.94 15.85 20.17 15.64 -35.92%
EY 92.89 13.25 4.85 11.18 6.31 4.96 6.40 56.11%
DY 30.28 0.56 0.00 4.06 2.50 1.94 1.37 67.44%
P/NAPS 0.58 5.40 1.92 1.00 1.38 1.31 1.92 -18.07%

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