Highlights

[SUPERMX] YoY Quarter Result on 2016-03-31 [#3]

Stock [SUPERMX]: SUPERMAX CORP BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -49.33%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Revenue 361,199 327,069 308,226 225,002 284,564 245,513 271,419 3.88%
  YoY % 10.44% 6.11% 36.99% -20.93% 15.91% -9.54% -
  Horiz. % 133.08% 120.50% 113.56% 82.90% 104.84% 90.46% 100.00%
PBT 49,416 45,454 20,894 33,484 40,526 33,836 34,088 5.07%
  YoY % 8.72% 117.55% -37.60% -17.38% 19.77% -0.74% -
  Horiz. % 144.97% 133.34% 61.29% 98.23% 118.89% 99.26% 100.00%
Tax -14,453 -11,363 -1,605 -13,214 -4,077 -2,236 -3,188 22.31%
  YoY % -27.19% -607.98% 87.85% -224.11% -82.33% 29.86% -
  Horiz. % 453.36% 356.43% 50.35% 414.49% 127.89% 70.14% 100.00%
NP 34,963 34,091 19,289 20,270 36,449 31,600 30,900 1.66%
  YoY % 2.56% 76.74% -4.84% -44.39% 15.34% 2.27% -
  Horiz. % 113.15% 110.33% 62.42% 65.60% 117.96% 102.27% 100.00%
NP to SH 34,617 33,376 19,754 19,670 35,806 31,600 30,910 1.52%
  YoY % 3.72% 68.96% 0.43% -45.07% 13.31% 2.23% -
  Horiz. % 111.99% 107.98% 63.91% 63.64% 115.84% 102.23% 100.00%
Tax Rate 29.25 % 25.00 % 7.68 % 39.46 % 10.06 % 6.61 % 9.35 % 16.41%
  YoY % 17.00% 225.52% -80.54% 292.25% 52.19% -29.30% -
  Horiz. % 312.83% 267.38% 82.14% 422.03% 107.59% 70.70% 100.00%
Total Cost 326,236 292,978 288,937 204,732 248,115 213,913 240,519 4.15%
  YoY % 11.35% 1.40% 41.13% -17.49% 15.99% -11.06% -
  Horiz. % 135.64% 121.81% 120.13% 85.12% 103.16% 88.94% 100.00%
Net Worth 1,062,159 1,062,814 1,046,594 1,054,965 915,190 842,666 751,497 4.72%
  YoY % -0.06% 1.55% -0.79% 15.27% 8.61% 12.13% -
  Horiz. % 141.34% 141.43% 139.27% 140.38% 121.78% 112.13% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Div - 19,803 16,772 13,612 13,360 13,591 10,201 -
  YoY % 0.00% 18.08% 23.21% 1.89% -1.70% 33.23% -
  Horiz. % 0.00% 194.13% 164.41% 133.44% 130.97% 133.23% 100.00%
Div Payout % - % 59.34 % 84.91 % 69.20 % 37.31 % 43.01 % 33.00 % -
  YoY % 0.00% -30.11% 22.70% 85.47% -13.25% 30.33% -
  Horiz. % 0.00% 179.82% 257.30% 209.70% 113.06% 130.33% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,062,159 1,062,814 1,046,594 1,054,965 915,190 842,666 751,497 4.72%
  YoY % -0.06% 1.55% -0.79% 15.27% 8.61% 12.13% -
  Horiz. % 141.34% 141.43% 139.27% 140.38% 121.78% 112.13% 100.00%
NOSH 1,311,308 660,133 670,894 680,622 668,022 679,569 340,043 19.71%
  YoY % 98.64% -1.60% -1.43% 1.89% -1.70% 99.85% -
  Horiz. % 385.63% 194.13% 197.30% 200.16% 196.45% 199.85% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.68 % 10.42 % 6.26 % 9.01 % 12.81 % 12.87 % 11.38 % -2.13%
  YoY % -7.10% 66.45% -30.52% -29.66% -0.47% 13.09% -
  Horiz. % 85.06% 91.56% 55.01% 79.17% 112.57% 113.09% 100.00%
ROE 3.26 % 3.14 % 1.89 % 1.86 % 3.91 % 3.75 % 4.11 % -3.04%
  YoY % 3.82% 66.14% 1.61% -52.43% 4.27% -8.76% -
  Horiz. % 79.32% 76.40% 45.99% 45.26% 95.13% 91.24% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.54 49.55 45.94 33.06 42.60 36.13 79.82 -13.22%
  YoY % -44.42% 7.86% 38.96% -22.39% 17.91% -54.74% -
  Horiz. % 34.50% 62.08% 57.55% 41.42% 53.37% 45.26% 100.00%
EPS 2.64 5.06 2.94 2.89 5.36 4.65 9.09 -15.19%
  YoY % -47.83% 72.11% 1.73% -46.08% 15.27% -48.84% -
  Horiz. % 29.04% 55.67% 32.34% 31.79% 58.97% 51.16% 100.00%
DPS 0.00 3.00 2.50 2.00 2.00 2.00 3.00 -
  YoY % 0.00% 20.00% 25.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 100.00% 83.33% 66.67% 66.67% 66.67% 100.00%
NAPS 0.8100 1.6100 1.5600 1.5500 1.3700 1.2400 2.2100 -12.52%
  YoY % -49.69% 3.21% 0.65% 13.14% 10.48% -43.89% -
  Horiz. % 36.65% 72.85% 70.59% 70.14% 61.99% 56.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.28 12.02 11.33 8.27 10.46 9.02 9.98 3.88%
  YoY % 10.48% 6.09% 37.00% -20.94% 15.96% -9.62% -
  Horiz. % 133.07% 120.44% 113.53% 82.87% 104.81% 90.38% 100.00%
EPS 1.27 1.23 0.73 0.72 1.32 1.16 1.14 1.45%
  YoY % 3.25% 68.49% 1.39% -45.45% 13.79% 1.75% -
  Horiz. % 111.40% 107.89% 64.04% 63.16% 115.79% 101.75% 100.00%
DPS 0.00 0.73 0.62 0.50 0.49 0.50 0.37 -
  YoY % 0.00% 17.74% 24.00% 2.04% -2.00% 35.14% -
  Horiz. % 0.00% 197.30% 167.57% 135.14% 132.43% 135.14% 100.00%
NAPS 0.3904 0.3907 0.3847 0.3878 0.3364 0.3097 0.2762 4.72%
  YoY % -0.08% 1.56% -0.80% 15.28% 8.62% 12.13% -
  Horiz. % 141.35% 141.46% 139.28% 140.41% 121.80% 112.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 30/09/13 28/09/12 30/09/11 -
Price 1.4700 2.5300 1.9900 2.5800 2.6700 2.0600 1.2800 -
P/RPS 5.34 5.11 4.33 0.00 6.27 5.70 1.60 17.42%
  YoY % 4.50% 18.01% 0.00% 0.00% 10.00% 256.25% -
  Horiz. % 333.75% 319.38% 270.62% 0.00% 391.88% 356.25% 100.00%
P/EPS 55.68 50.04 67.59 0.00 49.81 44.30 14.08 20.11%
  YoY % 11.27% -25.97% 0.00% 0.00% 12.44% 214.63% -
  Horiz. % 395.45% 355.40% 480.04% 0.00% 353.76% 314.63% 100.00%
EY 1.80 2.00 1.48 0.00 2.01 2.26 7.10 -16.71%
  YoY % -10.00% 35.14% 0.00% 0.00% -11.06% -68.17% -
  Horiz. % 25.35% 28.17% 20.85% 0.00% 28.31% 31.83% 100.00%
DY 0.00 1.19 1.26 0.00 0.75 0.97 2.34 -
  YoY % 0.00% -5.56% 0.00% 0.00% -22.68% -58.55% -
  Horiz. % 0.00% 50.85% 53.85% 0.00% 32.05% 41.45% 100.00%
P/NAPS 1.81 1.57 1.28 2.58 1.95 1.66 0.58 16.38%
  YoY % 15.29% 22.66% -50.39% 32.31% 17.47% 186.21% -
  Horiz. % 312.07% 270.69% 220.69% 444.83% 336.21% 286.21% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Date 14/05/19 28/05/18 30/05/17 27/05/16 28/11/13 27/11/12 24/10/11 -
Price 1.4800 3.2300 2.0000 2.5700 2.6700 2.0100 1.6100 -
P/RPS 5.37 6.52 4.35 0.00 6.27 5.56 2.02 13.92%
  YoY % -17.64% 49.89% 0.00% 0.00% 12.77% 175.25% -
  Horiz. % 265.84% 322.77% 215.35% 0.00% 310.40% 275.25% 100.00%
P/EPS 56.06 63.89 67.92 0.00 49.81 43.23 17.71 16.60%
  YoY % -12.26% -5.93% 0.00% 0.00% 15.22% 144.10% -
  Horiz. % 316.54% 360.76% 383.51% 0.00% 281.25% 244.10% 100.00%
EY 1.78 1.57 1.47 0.00 2.01 2.31 5.65 -14.27%
  YoY % 13.38% 6.80% 0.00% 0.00% -12.99% -59.12% -
  Horiz. % 31.50% 27.79% 26.02% 0.00% 35.58% 40.88% 100.00%
DY 0.00 0.93 1.25 0.00 0.75 1.00 1.86 -
  YoY % 0.00% -25.60% 0.00% 0.00% -25.00% -46.24% -
  Horiz. % 0.00% 50.00% 67.20% 0.00% 40.32% 53.76% 100.00%
P/NAPS 1.83 2.01 1.28 2.57 1.95 1.62 0.73 13.03%
  YoY % -8.96% 57.03% -50.19% 31.79% 20.37% 121.92% -
  Horiz. % 250.68% 275.34% 175.34% 352.05% 267.12% 221.92% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

282  289  586  1307 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 VIVOCOM 1.14+0.13 
 KANGER 0.18-0.005 
 BINTAI 0.81+0.015 
 ASB 0.17+0.005 
 SOLUTN 1.23-0.04 
 BIOHLDG 0.305-0.01 
 TDM 0.29+0.025 
 VSOLAR 0.05+0.005 
 SUPERMX-C1I 0.110.00 

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