[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -87.26%
YoY- -77.84%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,126,550 813,964 505,738 269,002 1,544,786 1,278,197 1,053,195 4.59%
PBT 110,409 74,366 53,473 26,488 220,593 185,840 152,355 -19.33%
Tax -37,109 -13,143 -11,538 -6,675 -67,150 -39,226 -26,011 26.75%
NP 73,300 61,223 41,935 19,813 153,443 146,614 126,344 -30.46%
-
NP to SH 70,206 61,860 42,107 19,537 153,392 146,635 126,965 -32.65%
-
Tax Rate 33.61% 17.67% 21.58% 25.20% 30.44% 21.11% 17.07% -
Total Cost 1,053,250 752,741 463,803 249,189 1,391,343 1,131,583 926,851 8.90%
-
Net Worth 1,052,063 1,046,594 1,053,886 1,027,551 1,033,950 1,054,194 1,033,673 1.18%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 16,772 - - 54,418 40,807 27,201 -
Div Payout % - 27.11% - - 35.48% 27.83% 21.42% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,052,063 1,046,594 1,053,886 1,027,551 1,033,950 1,054,194 1,033,673 1.18%
NOSH 680,154 680,154 680,154 676,020 680,230 680,125 680,048 0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.51% 7.52% 8.29% 7.37% 9.93% 11.47% 12.00% -
ROE 6.67% 5.91% 4.00% 1.90% 14.84% 13.91% 12.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 168.12 121.33 75.34 39.79 227.10 187.94 154.87 5.63%
EPS 10.48 9.22 6.27 2.89 22.55 21.56 18.67 -31.97%
DPS 0.00 2.50 0.00 0.00 8.00 6.00 4.00 -
NAPS 1.57 1.56 1.57 1.52 1.52 1.55 1.52 2.18%
Adjusted Per Share Value based on latest NOSH - 676,020
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 44.10 31.86 19.80 10.53 60.47 50.04 41.23 4.59%
EPS 2.75 2.42 1.65 0.76 6.00 5.74 4.97 -32.62%
DPS 0.00 0.66 0.00 0.00 2.13 1.60 1.06 -
NAPS 0.4119 0.4097 0.4126 0.4023 0.4048 0.4127 0.4047 1.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.99 1.99 2.11 2.18 2.15 2.58 3.24 -
P/RPS 1.18 1.64 2.80 5.48 0.00 0.00 0.00 -
P/EPS 18.99 21.58 33.64 75.43 0.00 0.00 0.00 -
EY 5.26 4.63 2.97 1.33 0.00 0.00 0.00 -
DY 0.00 1.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 1.34 1.43 1.43 2.58 3.24 -46.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 29/08/16 27/05/16 26/02/16 -
Price 1.81 2.00 2.06 2.23 2.12 2.57 2.92 -
P/RPS 1.08 1.65 2.73 5.60 0.00 0.00 0.00 -
P/EPS 17.28 21.69 32.84 77.16 0.00 0.00 0.00 -
EY 5.79 4.61 3.05 1.30 0.00 0.00 0.00 -
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.28 1.31 1.47 1.41 2.57 2.92 -46.30%

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