[SUPERMX] QoQ TTM Result on 30-Jun-2015

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2015
Profit Trend
QoQ- -2.15%
YoY- -19.48%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,054,989 1,053,195 1,021,208 986,601 995,319 1,004,384 940,992 7.91%
PBT 157,612 152,355 138,619 121,660 124,381 128,294 134,765 10.99%
Tax -35,757 -26,011 -30,492 -29,975 -30,732 -33,097 -28,201 17.13%
NP 121,855 126,344 108,127 91,685 93,649 95,197 106,564 9.34%
-
NP to SH 121,688 126,965 108,210 91,966 93,985 95,634 106,217 9.47%
-
Tax Rate 22.69% 17.07% 22.00% 24.64% 24.71% 25.80% 20.93% -
Total Cost 933,134 926,851 913,081 894,916 901,670 909,187 834,428 7.73%
-
Net Worth 1,054,965 1,033,387 1,054,960 978,843 972,049 680,169 951,999 7.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 40,804 27,192 34,000 47,600 34,005 34,005 34,016 12.88%
Div Payout % 33.53% 21.42% 31.42% 51.76% 36.18% 35.56% 32.03% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,054,965 1,033,387 1,054,960 978,843 972,049 680,169 951,999 7.07%
NOSH 680,622 679,859 680,619 679,752 679,754 680,169 679,999 0.06%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.55% 12.00% 10.59% 9.29% 9.41% 9.48% 11.32% -
ROE 11.53% 12.29% 10.26% 9.40% 9.67% 14.06% 11.16% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 155.00 154.91 150.04 145.14 146.42 147.67 138.38 7.84%
EPS 17.88 18.68 15.90 13.53 13.83 14.06 15.62 9.41%
DPS 6.00 4.00 5.00 7.00 5.00 5.00 5.00 12.91%
NAPS 1.55 1.52 1.55 1.44 1.43 1.00 1.40 7.01%
Adjusted Per Share Value based on latest NOSH - 679,752
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 38.78 38.71 37.54 36.26 36.58 36.92 34.59 7.91%
EPS 4.47 4.67 3.98 3.38 3.45 3.52 3.90 9.51%
DPS 1.50 1.00 1.25 1.75 1.25 1.25 1.25 12.91%
NAPS 0.3878 0.3798 0.3878 0.3598 0.3573 0.25 0.3499 7.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.58 3.24 2.03 2.07 2.10 1.68 2.20 -
P/RPS 1.66 2.09 1.35 1.43 1.43 1.14 1.59 2.91%
P/EPS 14.43 17.35 12.77 15.30 15.19 11.95 14.08 1.64%
EY 6.93 5.76 7.83 6.54 6.58 8.37 7.10 -1.60%
DY 2.33 1.23 2.46 3.38 2.38 2.98 2.27 1.75%
P/NAPS 1.66 2.13 1.31 1.44 1.47 1.68 1.57 3.78%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 26/11/15 26/08/15 25/05/15 02/03/15 07/11/14 -
Price 2.57 2.92 2.29 2.24 1.94 2.05 2.33 -
P/RPS 1.66 1.88 1.53 1.54 1.32 1.39 1.68 -0.79%
P/EPS 14.37 15.64 14.40 16.56 14.03 14.58 14.92 -2.47%
EY 6.96 6.40 6.94 6.04 7.13 6.86 6.70 2.56%
DY 2.33 1.37 2.18 3.13 2.58 2.44 2.15 5.50%
P/NAPS 1.66 1.92 1.48 1.56 1.36 2.05 1.66 0.00%

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