[SUPERMX] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 55.42%
YoY- 38.26%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 266,539 225,002 290,737 309,868 229,382 223,208 255,628 2.82%
PBT 34,783 33,484 46,263 48,327 29,538 28,227 31,513 6.80%
Tax -27,924 -13,214 -7,978 -9,983 -4,582 -3,468 -17,051 38.97%
NP 6,859 20,270 38,285 38,344 24,956 24,759 14,462 -39.21%
-
NP to SH 6,787 19,670 38,820 38,455 24,743 24,947 14,462 -39.63%
-
Tax Rate 80.28% 39.46% 17.24% 20.66% 15.51% 12.29% 54.11% -
Total Cost 259,680 204,732 252,452 271,524 204,426 198,449 241,166 5.05%
-
Net Worth 1,031,623 1,054,965 1,033,387 1,054,960 978,843 972,049 680,169 32.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 13,574 13,612 13,597 - 13,595 - 20,405 -23.81%
Div Payout % 200.00% 69.20% 35.03% - 54.95% - 141.09% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,031,623 1,054,965 1,033,387 1,054,960 978,843 972,049 680,169 32.04%
NOSH 678,700 680,622 679,859 680,619 679,752 679,754 680,169 -0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.57% 9.01% 13.17% 12.37% 10.88% 11.09% 5.66% -
ROE 0.66% 1.86% 3.76% 3.65% 2.53% 2.57% 2.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.27 33.06 42.76 45.53 33.74 32.84 37.58 2.97%
EPS 1.00 2.89 5.71 5.65 3.64 3.67 2.13 -39.62%
DPS 2.00 2.00 2.00 0.00 2.00 0.00 3.00 -23.70%
NAPS 1.52 1.55 1.52 1.55 1.44 1.43 1.00 32.23%
Adjusted Per Share Value based on latest NOSH - 680,619
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.43 8.81 11.38 12.13 8.98 8.74 10.01 2.78%
EPS 0.27 0.77 1.52 1.51 0.97 0.98 0.57 -39.26%
DPS 0.53 0.53 0.53 0.00 0.53 0.00 0.80 -24.02%
NAPS 0.4039 0.413 0.4045 0.413 0.3832 0.3805 0.2663 32.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.15 2.58 3.24 2.03 2.07 2.10 1.68 -
P/RPS 0.00 0.00 0.00 0.00 6.13 6.40 4.47 -
P/EPS 0.00 0.00 0.00 0.00 56.87 57.22 79.01 -
EY 0.00 0.00 0.00 0.00 1.76 1.75 1.27 -
DY 0.00 0.00 0.00 0.00 0.97 0.00 1.79 -
P/NAPS 1.43 2.58 3.24 2.03 1.44 1.47 1.68 -10.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 26/02/16 26/11/15 26/08/15 25/05/15 02/03/15 -
Price 2.12 2.57 2.92 2.29 2.24 1.94 2.05 -
P/RPS 0.00 0.00 0.00 0.00 6.64 5.91 5.45 -
P/EPS 0.00 0.00 0.00 0.00 61.54 52.86 96.41 -
EY 0.00 0.00 0.00 0.00 1.63 1.89 1.04 -
DY 0.00 0.00 0.00 0.00 0.89 0.00 1.46 -
P/NAPS 1.41 2.57 2.92 2.29 1.56 1.36 2.05 -22.09%

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