[SUPERMX] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 14.82%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Revenue 6,217,822 1,578,649 1,442,808 1,287,589 1,080,504 1,054,989 1,206,347 24.42%
PBT 4,307,783 185,747 179,853 179,785 109,150 157,612 156,566 55.53%
Tax -985,001 -44,412 -58,713 -68,225 -41,067 -35,757 -21,368 66.61%
NP 3,322,782 141,335 121,140 111,560 68,083 121,855 135,198 53.21%
-
NP to SH 3,253,809 141,027 118,536 105,525 68,649 121,688 135,825 52.69%
-
Tax Rate 22.87% 23.91% 32.64% 37.95% 37.62% 22.69% 13.65% -
Total Cost 2,895,040 1,437,314 1,321,668 1,176,029 1,012,421 933,134 1,071,149 14.16%
-
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,965 915,190 22.08%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Div 434,386 - 23,015 39,673 30,346 40,804 33,932 40.46%
Div Payout % 13.35% - 19.42% 37.60% 44.21% 33.53% 24.98% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,965 915,190 22.08%
NOSH 2,720,616 1,360,308 1,360,308 680,154 680,154 680,622 668,022 20.57%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
NP Margin 53.44% 8.95% 8.40% 8.66% 6.30% 11.55% 11.21% -
ROE 79.55% 11.70% 11.16% 9.93% 6.56% 11.53% 14.84% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
RPS 240.19 120.52 110.03 195.05 161.05 155.00 180.58 3.87%
EPS 125.69 10.77 9.04 15.99 10.23 17.88 20.33 27.47%
DPS 16.78 0.00 1.76 6.00 4.50 6.00 5.08 17.26%
NAPS 1.58 0.92 0.81 1.61 1.56 1.55 1.37 1.91%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
RPS 228.54 58.03 53.03 47.33 39.72 38.78 44.34 24.42%
EPS 119.60 5.18 4.36 3.88 2.52 4.47 4.99 52.70%
DPS 15.97 0.00 0.85 1.46 1.12 1.50 1.25 40.42%
NAPS 1.5034 0.4429 0.3904 0.3907 0.3847 0.3878 0.3364 22.08%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/13 -
Price 3.81 1.69 1.47 2.53 1.99 2.58 2.67 -
P/RPS 1.59 1.40 1.34 1.30 1.24 1.66 1.48 0.95%
P/EPS 3.03 15.70 16.26 15.83 19.45 14.43 13.13 -17.74%
EY 32.99 6.37 6.15 6.32 5.14 6.93 7.62 21.56%
DY 4.40 0.00 1.19 2.37 2.26 2.33 1.90 11.84%
P/NAPS 2.41 1.84 1.81 1.57 1.28 1.66 1.95 2.86%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Date 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 27/05/16 28/11/13 -
Price 5.57 4.59 1.48 3.23 2.00 2.57 2.67 -
P/RPS 2.32 3.81 1.35 1.66 1.24 1.66 1.48 6.17%
P/EPS 4.43 42.63 16.37 20.21 19.55 14.37 13.13 -13.47%
EY 22.57 2.35 6.11 4.95 5.12 6.96 7.62 15.56%
DY 3.01 0.00 1.19 1.86 2.25 2.33 1.90 6.32%
P/NAPS 3.53 4.99 1.83 2.01 1.28 1.66 1.95 8.22%

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