[SUPERMX] QoQ 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- 187.86%
YoY- -49.2%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 312,585 308,226 236,737 269,002 266,539 225,002 290,737 4.95%
PBT 36,042 20,894 26,985 26,488 34,783 33,484 46,263 -15.34%
Tax -23,966 -1,605 -4,863 -6,675 -27,924 -13,214 -7,978 108.33%
NP 12,076 19,289 22,122 19,813 6,859 20,270 38,285 -53.69%
-
NP to SH 8,345 19,754 22,571 19,537 6,787 19,670 38,820 -64.14%
-
Tax Rate 66.49% 7.68% 18.02% 25.20% 80.28% 39.46% 17.24% -
Total Cost 300,509 288,937 214,615 249,189 259,680 204,732 252,452 12.33%
-
Net Worth 1,052,063 1,046,594 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1.20%
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 - - 13,574 13,612 13,597 -
Div Payout % - 84.91% - - 200.00% 69.20% 35.03% -
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 1,031,623 1,054,965 1,033,387 1.20%
NOSH 680,154 680,154 680,154 676,020 678,700 680,622 679,859 0.02%
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 3.86% 6.26% 9.34% 7.37% 2.57% 9.01% 13.17% -
ROE 0.79% 1.89% 2.14% 1.90% 0.66% 1.86% 3.76% -
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 46.65 45.94 35.27 39.79 39.27 33.06 42.76 5.98%
EPS 1.25 2.94 3.36 2.89 1.00 2.89 5.71 -63.71%
DPS 0.00 2.50 0.00 0.00 2.00 2.00 2.00 -
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 11.49 11.33 8.70 9.89 9.80 8.27 10.69 4.93%
EPS 0.31 0.73 0.83 0.72 0.25 0.72 1.43 -63.94%
DPS 0.00 0.62 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.3867 0.3847 0.3874 0.3777 0.3792 0.3878 0.3798 1.20%
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 4.27 4.33 5.98 5.48 0.00 0.00 0.00 -
P/EPS 159.80 67.59 62.75 75.43 0.00 0.00 0.00 -
EY 0.63 1.48 1.59 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 3.88 4.35 5.84 5.60 0.00 0.00 0.00 -
P/EPS 145.34 67.92 61.26 77.16 0.00 0.00 0.00 -
EY 0.69 1.47 1.63 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