[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -9.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,011,476 1,076,008 1,544,786 1,095,597 1,148,940 1,143,685 452,589 70.52%
PBT 106,946 105,952 220,593 159,291 166,205 159,138 57,766 50.49%
Tax -23,076 -26,700 -67,150 -33,622 -28,375 -27,051 -8,051 101.13%
NP 83,870 79,252 153,443 125,669 137,829 132,087 49,715 41.48%
-
NP to SH 84,214 78,148 153,392 125,687 138,507 132,217 49,690 41.92%
-
Tax Rate 21.58% 25.20% 30.44% 21.11% 17.07% 17.00% 13.94% -
Total Cost 927,606 996,756 1,391,343 969,928 1,011,110 1,011,598 402,874 73.92%
-
Net Worth 1,053,886 1,027,551 1,033,950 1,054,194 1,033,673 1,054,203 978,845 5.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 54,418 34,977 29,674 20,403 13,595 -
Div Payout % - - 35.48% 27.83% 21.42% 15.43% 27.36% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,053,886 1,027,551 1,033,950 1,054,194 1,033,673 1,054,203 978,845 5.02%
NOSH 680,154 676,020 680,230 680,125 680,048 680,131 679,752 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.29% 7.37% 9.93% 11.47% 12.00% 11.55% 10.98% -
ROE 7.99% 7.61% 14.84% 11.92% 13.40% 12.54% 5.08% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.68 159.17 227.10 161.09 168.95 168.16 66.58 71.94%
EPS 12.54 11.56 22.55 18.48 20.37 19.44 7.31 43.06%
DPS 0.00 0.00 8.00 5.14 4.36 3.00 2.00 -
NAPS 1.57 1.52 1.52 1.55 1.52 1.55 1.44 5.90%
Adjusted Per Share Value based on latest NOSH - 680,622
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.18 39.55 56.78 40.27 42.23 42.04 16.64 70.49%
EPS 3.10 2.87 5.64 4.62 5.09 4.86 1.83 41.87%
DPS 0.00 0.00 2.00 1.29 1.09 0.75 0.50 -
NAPS 0.3874 0.3777 0.38 0.3875 0.3799 0.3875 0.3598 5.02%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.11 2.18 2.15 2.58 3.24 2.03 2.07 -
P/RPS 1.40 1.37 0.00 0.00 0.00 0.00 3.11 -41.12%
P/EPS 16.82 18.86 0.00 0.00 0.00 0.00 28.32 -29.23%
EY 5.95 5.30 0.00 0.00 0.00 0.00 3.53 41.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 1.34 1.43 1.43 2.58 3.24 2.03 1.44 -4.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 29/08/16 27/05/16 26/02/16 26/11/15 26/08/15 -
Price 2.06 2.23 2.12 2.57 2.92 2.29 2.24 -
P/RPS 1.37 1.40 0.00 0.00 0.00 0.00 3.36 -44.86%
P/EPS 16.42 19.29 0.00 0.00 0.00 0.00 30.64 -33.89%
EY 6.09 5.18 0.00 0.00 0.00 0.00 3.26 51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.89 -
P/NAPS 1.31 1.47 1.41 2.57 2.92 2.29 1.56 -10.94%

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