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

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
TTM Result
Revenue	6,217,822	1,578,649	1,442,808	1,287,589	1,080,504	1,054,989	1,206,347	24.42%
YoY %	293.87%	9.42%	12.06%	19.17%	2.42%	-12.55%	-	-
Horiz. %	515.43%	130.86%	119.60%	106.73%	89.57%	87.45%	100.00%	-
PBT	4,307,783	185,747	179,853	179,785	109,150	157,612	156,566	55.53%
YoY %	2,219.17%	3.28%	0.04%	64.71%	-30.75%	0.67%	-	-
Horiz. %	2,751.42%	118.64%	114.87%	114.83%	69.72%	100.67%	100.00%	-
Tax	-985,001	-44,412	-58,713	-68,225	-41,067	-35,757	-21,368	66.61%
YoY %	-2,117.87%	24.36%	13.94%	-66.13%	-14.85%	-67.34%	-	-
Horiz. %	4,609.70%	207.84%	274.77%	319.29%	192.19%	167.34%	100.00%	-
NP	3,322,782	141,335	121,140	111,560	68,083	121,855	135,198	53.21%
YoY %	2,251.00%	16.67%	8.59%	63.86%	-44.13%	-9.87%	-	-
Horiz. %	2,457.72%	104.54%	89.60%	82.52%	50.36%	90.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,253,809	141,027	118,536	105,525	68,649	121,688	135,825	52.69%
YoY %	2,207.22%	18.97%	12.33%	53.72%	-43.59%	-10.41%	-	-
Horiz. %	2,395.59%	103.83%	87.27%	77.69%	50.54%	89.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.87%	23.91%	32.64%	37.95%	37.62%	22.69%	13.65%	-
YoY %	-4.35%	-26.75%	-13.99%	0.88%	65.80%	66.23%	-	-
Horiz. %	167.55%	175.16%	239.12%	278.02%	275.60%	166.23%	100.00%	-
Total Cost	2,895,040	1,437,314	1,321,668	1,176,029	1,012,421	933,134	1,071,149	14.16%
YoY %	101.42%	8.75%	12.38%	16.16%	8.50%	-12.88%	-	-
Horiz. %	270.27%	134.18%	123.39%	109.79%	94.52%	87.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,090,149	1,205,080	1,062,159	1,062,814	1,046,594	1,054,965	915,190	22.08%
YoY %	239.41%	13.46%	-0.06%	1.55%	-0.79%	15.27%	-	-
Horiz. %	446.92%	131.68%	116.06%	116.13%	114.36%	115.27%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Dividend
Div	434,386	-	23,015	39,673	30,346	40,804	33,932	40.46%
YoY %	0.00%	-	-41.99%	30.74%	-25.63%	20.25%	-	-
Horiz. %	1,280.17%	-	67.83%	116.92%	89.43%	120.25%	100.00%	-
Div Payout %	13.35%	-	19.42%	37.60%	44.21%	33.53%	24.98%	-
YoY %	0.00%	-	-48.35%	-14.95%	31.85%	34.23%	-	-
Horiz. %	53.44%	-	77.74%	150.52%	176.98%	134.23%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Equity
Net Worth	4,090,149	1,205,080	1,062,159	1,062,814	1,046,594	1,054,965	915,190	22.08%
YoY %	239.41%	13.46%	-0.06%	1.55%	-0.79%	15.27%	-	-
Horiz. %	446.92%	131.68%	116.06%	116.13%	114.36%	115.27%	100.00%	-
NOSH	2,720,616	1,360,308	1,360,308	680,154	680,154	680,622	668,022	20.57%
YoY %	100.00%	0.00%	100.00%	0.00%	-0.07%	1.89%	-	-
Horiz. %	407.26%	203.63%	203.63%	101.82%	101.82%	101.89%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Ratio Analysis
NP Margin	53.44%	8.95%	8.40%	8.66%	6.30%	11.55%	11.21%	-
YoY %	497.09%	6.55%	-3.00%	37.46%	-45.45%	3.03%	-	-
Horiz. %	476.72%	79.84%	74.93%	77.25%	56.20%	103.03%	100.00%	-
ROE	79.55%	11.70%	11.16%	9.93%	6.56%	11.53%	14.84%	-
YoY %	579.91%	4.84%	12.39%	51.37%	-43.10%	-22.30%	-	-
Horiz. %	536.05%	78.84%	75.20%	66.91%	44.20%	77.70%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Per Share
RPS	240.19	120.52	110.03	195.05	161.05	155.00	180.58	3.87%
YoY %	99.29%	9.53%	-43.59%	21.11%	3.90%	-14.17%	-	-
Horiz. %	133.01%	66.74%	60.93%	108.01%	89.18%	85.83%	100.00%	-
EPS	125.69	10.77	9.04	15.99	10.23	17.88	20.33	27.47%
YoY %	1,067.04%	19.14%	-43.46%	56.30%	-42.79%	-12.05%	-	-
Horiz. %	618.25%	52.98%	44.47%	78.65%	50.32%	87.95%	100.00%	-
DPS	16.78	0.00	1.76	6.00	4.50	6.00	5.08	17.26%
YoY %	0.00%	0.00%	-70.67%	33.33%	-25.00%	18.11%	-	-
Horiz. %	330.31%	0.00%	34.65%	118.11%	88.58%	118.11%	100.00%	-
NAPS	1.58	0.92	0.81	1.61	1.56	1.55	1.37	1.91%
YoY %	71.74%	13.58%	-49.69%	3.21%	0.65%	13.14%	-	-
Horiz. %	115.33%	67.15%	59.12%	117.52%	113.87%	113.14%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 680,154
RPS	228.54	58.03	53.03	47.33	39.72	38.78	44.34	24.42%
YoY %	293.83%	9.43%	12.04%	19.16%	2.42%	-12.54%	-	-
Horiz. %	515.43%	130.88%	119.60%	106.74%	89.58%	87.46%	100.00%	-
EPS	119.60	5.18	4.36	3.88	2.52	4.47	4.99	52.70%
YoY %	2,208.88%	18.81%	12.37%	53.97%	-43.62%	-10.42%	-	-
Horiz. %	2,396.79%	103.81%	87.37%	77.76%	50.50%	89.58%	100.00%	-
DPS	15.97	0.00	0.85	1.46	1.12	1.50	1.25	40.42%
YoY %	0.00%	0.00%	-41.78%	30.36%	-25.33%	20.00%	-	-
Horiz. %	1,277.60%	0.00%	68.00%	116.80%	89.60%	120.00%	100.00%	-
NAPS	1.5034	0.4429	0.3904	0.3907	0.3847	0.3878	0.3364	22.08%
YoY %	239.44%	13.45%	-0.08%	1.56%	-0.80%	15.28%	-	-
Horiz. %	446.91%	131.66%	116.05%	116.14%	114.36%	115.28%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.57%	4.48%	3.08%	4.84%	-25.30%	12.16%	-	-
Horiz. %	107.43%	94.59%	90.54%	87.84%	83.78%	112.16%	100.00%	-
P/EPS	3.03	15.70	16.26	15.83	19.45	14.43	13.13	-17.74%
YoY %	-80.70%	-3.44%	2.72%	-18.61%	34.79%	9.90%	-	-
Horiz. %	23.08%	119.57%	123.84%	120.56%	148.13%	109.90%	100.00%	-
EY	32.99	6.37	6.15	6.32	5.14	6.93	7.62	21.56%
YoY %	417.90%	3.58%	-2.69%	22.96%	-25.83%	-9.06%	-	-
Horiz. %	432.94%	83.60%	80.71%	82.94%	67.45%	90.94%	100.00%	-
DY	4.40	0.00	1.19	2.37	2.26	2.33	1.90	11.84%
YoY %	0.00%	0.00%	-49.79%	4.87%	-3.00%	22.63%	-	-
Horiz. %	231.58%	0.00%	62.63%	124.74%	118.95%	122.63%	100.00%	-
P/NAPS	2.41	1.84	1.81	1.57	1.28	1.66	1.95	2.86%
YoY %	30.98%	1.66%	15.29%	22.66%	-22.89%	-14.87%	-	-
Horiz. %	123.59%	94.36%	92.82%	80.51%	65.64%	85.13%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-39.11%	182.22%	-18.67%	33.87%	-25.30%	12.16%	-	-
Horiz. %	156.76%	257.43%	91.22%	112.16%	83.78%	112.16%	100.00%	-
P/EPS	4.43	42.63	16.37	20.21	19.55	14.37	13.13	-13.47%
YoY %	-89.61%	160.42%	-19.00%	3.38%	36.05%	9.44%	-	-
Horiz. %	33.74%	324.68%	124.68%	153.92%	148.90%	109.44%	100.00%	-
EY	22.57	2.35	6.11	4.95	5.12	6.96	7.62	15.56%
YoY %	860.43%	-61.54%	23.43%	-3.32%	-26.44%	-8.66%	-	-
Horiz. %	296.19%	30.84%	80.18%	64.96%	67.19%	91.34%	100.00%	-
DY	3.01	0.00	1.19	1.86	2.25	2.33	1.90	6.32%
YoY %	0.00%	0.00%	-36.02%	-17.33%	-3.43%	22.63%	-	-
Horiz. %	158.42%	0.00%	62.63%	97.89%	118.42%	122.63%	100.00%	-
P/NAPS	3.53	4.99	1.83	2.01	1.28	1.66	1.95	8.22%
YoY %	-29.26%	172.68%	-8.96%	57.03%	-22.89%	-14.87%	-	-
Horiz. %	181.03%	255.90%	93.85%	103.08%	65.64%	85.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos