[SUPERMX] QoQ Quarter Result on 31-Dec-2014

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
02-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -48.0%
YoY- -42.25%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 309,868 229,382 223,208 255,628 278,383 238,100 232,273 21.16%
PBT 48,327 29,538 28,227 31,513 32,382 32,259 32,140 31.21%
Tax -9,983 -4,582 -3,468 -17,051 -4,874 -5,339 -5,833 43.03%
NP 38,344 24,956 24,759 14,462 27,508 26,920 26,307 28.52%
-
NP to SH 38,455 24,743 24,947 14,462 27,814 26,762 26,596 27.83%
-
Tax Rate 20.66% 15.51% 12.29% 54.11% 15.05% 16.55% 18.15% -
Total Cost 271,524 204,426 198,449 241,166 250,875 211,180 205,966 20.20%
-
Net Worth 1,054,960 978,843 972,049 680,169 951,999 926,115 904,672 10.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 13,595 - 20,405 13,599 - - -
Div Payout % - 54.95% - 141.09% 48.90% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,054,960 978,843 972,049 680,169 951,999 926,115 904,672 10.77%
NOSH 680,619 679,752 679,754 680,169 679,999 680,966 680,204 0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.37% 10.88% 11.09% 5.66% 9.88% 11.31% 11.33% -
ROE 3.65% 2.53% 2.57% 2.13% 2.92% 2.89% 2.94% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.53 33.74 32.84 37.58 40.94 34.96 34.15 21.11%
EPS 5.65 3.64 3.67 2.13 4.09 3.93 3.91 27.78%
DPS 0.00 2.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.55 1.44 1.43 1.00 1.40 1.36 1.33 10.73%
Adjusted Per Share Value based on latest NOSH - 680,169
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.39 8.43 8.20 9.40 10.23 8.75 8.54 21.14%
EPS 1.41 0.91 0.92 0.53 1.02 0.98 0.98 27.41%
DPS 0.00 0.50 0.00 0.75 0.50 0.00 0.00 -
NAPS 0.3878 0.3598 0.3573 0.25 0.3499 0.3404 0.3325 10.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.03 2.07 2.10 1.68 2.20 2.10 2.60 -
P/RPS 0.00 6.13 6.40 4.47 5.37 6.01 7.61 -
P/EPS 0.00 56.87 57.22 79.01 53.79 53.44 66.50 -
EY 0.00 1.76 1.75 1.27 1.86 1.87 1.50 -
DY 0.00 0.97 0.00 1.79 0.91 0.00 0.00 -
P/NAPS 2.03 1.44 1.47 1.68 1.57 1.54 1.95 2.71%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 25/05/15 02/03/15 07/11/14 26/08/14 29/05/14 -
Price 2.29 2.24 1.94 2.05 2.33 2.24 2.38 -
P/RPS 0.00 6.64 5.91 5.45 5.69 6.41 6.97 -
P/EPS 0.00 61.54 52.86 96.41 56.96 57.00 60.87 -
EY 0.00 1.63 1.89 1.04 1.76 1.75 1.64 -
DY 0.00 0.89 0.00 1.46 0.86 0.00 0.00 -
P/NAPS 2.29 1.56 1.36 2.05 1.66 1.65 1.79 17.83%

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