[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 44.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 269,002 1,544,786 1,278,197 1,053,195 762,457 452,589 0 -
PBT 26,488 220,593 185,840 152,355 106,092 57,766 0 -
Tax -6,675 -67,150 -39,226 -26,011 -18,034 -8,051 0 -
NP 19,813 153,443 146,614 126,344 88,058 49,715 0 -
-
NP to SH 19,537 153,392 146,635 126,965 88,145 49,690 0 -
-
Tax Rate 25.20% 30.44% 21.11% 17.07% 17.00% 13.94% - -
Total Cost 249,189 1,391,343 1,131,583 926,851 674,399 402,874 0 -
-
Net Worth 1,027,551 1,033,950 1,054,194 1,033,673 1,054,203 978,845 972,049 3.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 54,418 40,807 27,201 13,602 13,595 - -
Div Payout % - 35.48% 27.83% 21.42% 15.43% 27.36% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,027,551 1,033,950 1,054,194 1,033,673 1,054,203 978,845 972,049 3.76%
NOSH 676,020 680,230 680,125 680,048 680,131 679,752 679,754 -0.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.37% 9.93% 11.47% 12.00% 11.55% 10.98% 0.00% -
ROE 1.90% 14.84% 13.91% 12.28% 8.36% 5.08% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 39.79 227.10 187.94 154.87 112.10 66.58 0.00 -
EPS 2.89 22.55 21.56 18.67 12.96 7.31 0.00 -
DPS 0.00 8.00 6.00 4.00 2.00 2.00 0.00 -
NAPS 1.52 1.52 1.55 1.52 1.55 1.44 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 679,859
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.89 56.78 46.98 38.71 28.03 16.64 0.00 -
EPS 0.72 5.64 5.39 4.67 3.24 1.83 0.00 -
DPS 0.00 2.00 1.50 1.00 0.50 0.50 0.00 -
NAPS 0.3777 0.38 0.3875 0.3799 0.3875 0.3598 0.3573 3.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.18 2.15 2.58 3.24 2.03 2.07 2.10 -
P/RPS 5.48 0.00 0.00 0.00 0.00 3.11 0.00 -
P/EPS 75.43 0.00 0.00 0.00 0.00 28.32 0.00 -
EY 1.33 0.00 0.00 0.00 0.00 3.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 1.43 1.43 2.58 3.24 2.03 1.44 1.47 -1.81%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 27/05/16 26/02/16 26/11/15 26/08/15 25/05/15 -
Price 2.23 2.12 2.57 2.92 2.29 2.24 1.94 -
P/RPS 5.60 0.00 0.00 0.00 0.00 3.36 0.00 -
P/EPS 77.16 0.00 0.00 0.00 0.00 30.64 0.00 -
EY 1.30 0.00 0.00 0.00 0.00 3.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 1.47 1.41 2.57 2.92 2.29 1.56 1.36 5.30%

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