[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -14.88%
YoY- -54.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,300,005 1,295,870 1,248,084 1,126,550 1,085,285 1,011,476 1,076,008 13.44%
PBT 191,657 196,578 162,620 110,409 99,154 106,946 105,952 48.51%
Tax -59,012 -65,792 -50,244 -37,109 -17,524 -23,076 -26,700 69.75%
NP 132,645 130,786 112,376 73,300 81,630 83,870 79,252 41.01%
-
NP to SH 129,573 127,608 111,604 70,206 82,480 84,214 78,148 40.13%
-
Tax Rate 30.79% 33.47% 30.90% 33.61% 17.67% 21.58% 25.20% -
Total Cost 1,167,360 1,165,084 1,135,708 1,053,250 1,003,654 927,606 996,756 11.11%
-
Net Worth 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 2.27%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 52,810 39,739 - - 22,363 - - -
Div Payout % 40.76% 31.14% - - 27.11% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 2.27%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 676,020 0.40%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.20% 10.09% 9.00% 6.51% 7.52% 8.29% 7.37% -
ROE 12.19% 12.12% 10.49% 6.67% 7.88% 7.99% 7.61% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 196.93 195.66 187.64 168.12 161.77 150.68 159.17 15.26%
EPS 19.63 19.26 16.76 10.48 12.29 12.54 11.56 42.37%
DPS 8.00 6.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 1.61 1.59 1.60 1.57 1.56 1.57 1.52 3.91%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.89 50.73 48.86 44.10 42.49 39.60 42.12 13.45%
EPS 5.07 5.00 4.37 2.75 3.23 3.30 3.06 40.06%
DPS 2.07 1.56 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.4161 0.4123 0.4166 0.4119 0.4097 0.4126 0.4023 2.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.53 2.00 1.70 1.99 1.99 2.11 2.18 -
P/RPS 1.28 1.02 0.91 1.18 1.23 1.40 1.37 -4.43%
P/EPS 12.89 10.38 10.13 18.99 16.19 16.82 18.86 -22.42%
EY 7.76 9.63 9.87 5.26 6.18 5.95 5.30 28.97%
DY 3.16 3.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 1.57 1.26 1.06 1.27 1.28 1.34 1.43 6.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 14/02/18 21/11/17 29/08/17 30/05/17 24/02/17 29/11/16 -
Price 3.23 2.20 1.99 1.81 2.00 2.06 2.23 -
P/RPS 1.64 1.12 1.06 1.08 1.24 1.37 1.40 11.13%
P/EPS 16.46 11.42 11.86 17.28 16.27 16.42 19.29 -10.04%
EY 6.08 8.76 8.43 5.79 6.15 6.09 5.18 11.28%
DY 2.48 2.73 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 2.01 1.38 1.24 1.15 1.28 1.31 1.47 23.21%

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