Highlights

[SUPERMX] YoY Quarter Result on 2014-12-31 [#0]

Stock [SUPERMX]: SUPERMAX CORP BHD
Announcement Date 02-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
31-Dec-2014
Profit Trend QoQ -     -48.00%    YoY -     -42.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
Revenue 229,382 223,208 255,628  -   -   -   -  -19.62%
  YoY % 2.77% -12.68% - - - - -
  Horiz. % 89.73% 87.32% 100.00% - - - -
PBT 29,538 28,227 31,513  -   -   -   -  -12.24%
  YoY % 4.64% -10.43% - - - - -
  Horiz. % 93.73% 89.57% 100.00% - - - -
Tax -4,582 -3,468 -17,051  -   -   -   -  -92.93%
  YoY % -32.12% 79.66% - - - - -
  Horiz. % 26.87% 20.34% 100.00% - - - -
NP 24,956 24,759 14,462  -   -   -   -  200.48%
  YoY % 0.80% 71.20% - - - - -
  Horiz. % 172.56% 171.20% 100.00% - - - -
NP to SH 24,743 24,947 14,462  -   -   -   -  195.33%
  YoY % -0.82% 72.50% - - - - -
  Horiz. % 171.09% 172.50% 100.00% - - - -
Tax Rate 15.51 % 12.29 % 54.11 %  -  %  -  %  -  %  -  % -91.95%
  YoY % 26.20% -77.29% - - - - -
  Horiz. % 28.66% 22.71% 100.00% - - - -
Total Cost 204,426 198,449 241,166  -   -   -   -  -28.34%
  YoY % 3.01% -17.71% - - - - -
  Horiz. % 84.77% 82.29% 100.00% - - - -
Net Worth 978,843 972,049 680,169  -   -   -   -  108.36%
  YoY % 0.70% 42.91% - - - - -
  Horiz. % 143.91% 142.91% 100.00% - - - -
Dividend
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
Div 13,595 - 20,405  -   -   -   -  -55.91%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 66.63% 0.00% 100.00% - - - -
Div Payout % 54.95 % - % 141.09 %  -  %  -  %  -  %  -  % -85.07%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 38.95% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
Net Worth 978,843 972,049 680,169  -   -   -   -  108.36%
  YoY % 0.70% 42.91% - - - - -
  Horiz. % 143.91% 142.91% 100.00% - - - -
NOSH 679,752 679,754 680,169  -   -   -   -  -0.12%
  YoY % -0.00% -0.06% - - - - -
  Horiz. % 99.94% 99.94% 100.00% - - - -
Ratio Analysis
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
NP Margin 10.88 % 11.09 % 5.66 %  -  %  -  %  -  %  -  % 273.53%
  YoY % -1.89% 95.94% - - - - -
  Horiz. % 192.23% 195.94% 100.00% - - - -
ROE 2.53 % 2.57 % 2.13 %  -  %  -  %  -  %  -  % 41.49%
  YoY % -1.56% 20.66% - - - - -
  Horiz. % 118.78% 120.66% 100.00% - - - -
Per Share
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
RPS 33.74 32.84 37.58  -   -   -   -  -19.54%
  YoY % 2.74% -12.61% - - - - -
  Horiz. % 89.78% 87.39% 100.00% - - - -
EPS 3.64 3.67 2.13  -   -   -   -  194.65%
  YoY % -0.82% 72.30% - - - - -
  Horiz. % 170.89% 172.30% 100.00% - - - -
DPS 2.00 0.00 3.00  -   -   -   -  -55.85%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 66.67% 0.00% 100.00% - - - -
NAPS 1.4400 1.4300 1.0000  -   -   -   -  108.62%
  YoY % 0.70% 43.00% - - - - -
  Horiz. % 144.00% 143.00% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
RPS 8.43 8.20 9.40  -   -   -   -  -19.72%
  YoY % 2.80% -12.77% - - - - -
  Horiz. % 89.68% 87.23% 100.00% - - - -
EPS 0.91 0.92 0.53  -   -   -   -  197.46%
  YoY % -1.09% 73.58% - - - - -
  Horiz. % 171.70% 173.58% 100.00% - - - -
DPS 0.50 0.00 0.75  -   -   -   -  -55.85%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 66.67% 0.00% 100.00% - - - -
NAPS 0.3598 0.3573 0.2500  -   -   -   -  108.38%
  YoY % 0.70% 42.92% - - - - -
  Horiz. % 143.92% 142.92% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
Date 30/06/15 31/03/15 31/12/14  -   -   -   -  -
Price 2.0700 2.1000 1.6800  -   -   -   -  -
P/RPS 6.13 6.40 4.47  -   -   -   -  89.05%
  YoY % -4.22% 43.18% - - - - -
  Horiz. % 137.14% 143.18% 100.00% - - - -
P/EPS 56.87 57.22 79.01  -   -   -   -  -48.47%
  YoY % -0.61% -27.58% - - - - -
  Horiz. % 71.98% 72.42% 100.00% - - - -
EY 1.76 1.75 1.27  -   -   -   -  93.09%
  YoY % 0.57% 37.80% - - - - -
  Horiz. % 138.58% 137.80% 100.00% - - - -
DY 0.97 0.00 1.79  -   -   -   -  -70.93%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 54.19% 0.00% 100.00% - - - -
P/NAPS 1.44 1.47 1.68  -   -   -   -  -26.72%
  YoY % -2.04% -12.50% - - - - -
  Horiz. % 85.71% 87.50% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14  -   -   -   -  CAGR
Date 26/08/15 25/05/15 02/03/15  -   -   -   -  -
Price 2.2400 1.9400 2.0500  -   -   -   -  -
P/RPS 6.64 5.91 5.45  -   -   -   -  48.92%
  YoY % 12.35% 8.44% - - - - -
  Horiz. % 121.83% 108.44% 100.00% - - - -
P/EPS 61.54 52.86 96.41  -   -   -   -  -59.56%
  YoY % 16.42% -45.17% - - - - -
  Horiz. % 63.83% 54.83% 100.00% - - - -
EY 1.63 1.89 1.04  -   -   -   -  147.48%
  YoY % -13.76% 81.73% - - - - -
  Horiz. % 156.73% 181.73% 100.00% - - - -
DY 0.89 0.00 1.46  -   -   -   -  -63.14%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 60.96% 0.00% 100.00% - - - -
P/NAPS 1.56 1.36 2.05  -   -   -   -  -42.35%
  YoY % 14.71% -33.66% - - - - -
  Horiz. % 76.10% 66.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS