[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2014

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
02-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,143,685 452,589 0 0 0 940,746 929,092 14.84%
PBT 159,138 57,766 0 0 0 128,798 128,560 15.27%
Tax -27,051 -8,051 0 0 0 -22,344 -23,332 10.35%
NP 132,087 49,715 0 0 0 106,454 105,228 16.34%
-
NP to SH 132,217 49,690 0 0 0 106,716 106,384 15.58%
-
Tax Rate 17.00% 13.94% - - - 17.35% 18.15% -
Total Cost 1,011,598 402,874 0 0 0 834,292 823,864 14.65%
-
Net Worth 1,054,203 978,845 972,049 945,676 952,539 925,597 904,672 10.72%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 20,403 13,595 - - - - - -
Div Payout % 15.43% 27.36% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,054,203 978,845 972,049 945,676 952,539 925,597 904,672 10.72%
NOSH 680,131 679,752 679,754 680,342 680,385 680,586 680,204 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.55% 10.98% 0.00% 0.00% 0.00% 11.32% 11.33% -
ROE 12.54% 5.08% 0.00% 0.00% 0.00% 11.53% 11.76% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 168.16 66.58 0.00 0.00 0.00 138.23 136.59 14.85%
EPS 19.44 7.31 0.00 0.00 0.00 15.68 15.64 15.58%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.44 1.43 1.39 1.40 1.36 1.33 10.73%
Adjusted Per Share Value based on latest NOSH - 680,169
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.77 17.72 0.00 0.00 0.00 36.83 36.37 14.84%
EPS 5.18 1.95 0.00 0.00 0.00 4.18 4.16 15.72%
DPS 0.80 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4127 0.3832 0.3805 0.3702 0.3729 0.3623 0.3542 10.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.03 2.07 2.10 1.68 2.20 2.10 2.60 -
P/RPS 0.00 3.11 0.00 0.00 0.00 1.52 1.90 -
P/EPS 0.00 28.32 0.00 0.00 0.00 13.39 16.62 -
EY 0.00 3.53 0.00 0.00 0.00 7.47 6.02 -
DY 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.44 1.47 1.21 1.57 1.54 1.95 2.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 25/05/15 02/03/15 07/11/14 26/08/14 29/05/14 -
Price 2.29 2.24 1.94 2.05 2.33 2.24 2.38 -
P/RPS 0.00 3.36 0.00 0.00 0.00 1.62 1.74 -
P/EPS 0.00 30.64 0.00 0.00 0.00 14.29 15.22 -
EY 0.00 3.26 0.00 0.00 0.00 7.00 6.57 -
DY 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.56 1.36 1.47 1.66 1.65 1.79 17.83%

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