[SUPERMX] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -14.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,080,504 997,280 1,051,280 1,092,146 1,054,989 1,053,195 1,021,208 3.83%
PBT 109,150 121,740 141,018 162,857 157,612 152,355 138,619 -14.71%
Tax -41,067 -52,676 -55,791 -59,099 -35,757 -26,011 -30,492 21.93%
NP 68,083 69,064 85,227 103,758 121,855 126,344 108,127 -26.51%
-
NP to SH 68,649 68,565 84,814 103,732 121,688 126,965 108,210 -26.14%
-
Tax Rate 37.62% 43.27% 39.56% 36.29% 22.69% 17.07% 22.00% -
Total Cost 1,012,421 928,216 966,053 988,388 933,134 926,851 913,081 7.12%
-
Net Worth 1,046,594 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1,054,960 -0.52%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 30,346 27,186 40,783 40,783 40,804 27,192 34,000 -7.29%
Div Payout % 44.21% 39.65% 48.09% 39.32% 33.53% 21.42% 31.42% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,046,594 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1,054,960 -0.52%
NOSH 680,154 680,154 676,020 678,700 680,622 679,859 680,619 -0.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.30% 6.93% 8.11% 9.50% 11.55% 12.00% 10.59% -
ROE 6.56% 6.51% 8.25% 10.06% 11.53% 12.29% 10.26% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 161.05 148.57 155.51 160.92 155.00 154.91 150.04 4.82%
EPS 10.23 10.21 12.55 15.28 17.88 18.68 15.90 -25.45%
DPS 4.50 4.00 6.00 6.00 6.00 4.00 5.00 -6.77%
NAPS 1.56 1.57 1.52 1.52 1.55 1.52 1.55 0.42%
Adjusted Per Share Value based on latest NOSH - 678,700
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.72 36.66 38.64 40.14 38.78 38.71 37.54 3.83%
EPS 2.52 2.52 3.12 3.81 4.47 4.67 3.98 -26.24%
DPS 1.12 1.00 1.50 1.50 1.50 1.00 1.25 -7.05%
NAPS 0.3847 0.3874 0.3777 0.3792 0.3878 0.3798 0.3878 -0.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.99 2.11 2.18 2.15 2.58 3.24 2.03 -
P/RPS 1.24 1.42 1.40 1.34 1.66 2.09 1.35 -5.50%
P/EPS 19.45 20.66 17.38 14.07 14.43 17.35 12.77 32.34%
EY 5.14 4.84 5.76 7.11 6.93 5.76 7.83 -24.44%
DY 2.26 1.90 2.75 2.79 2.33 1.23 2.46 -5.49%
P/NAPS 1.28 1.34 1.43 1.41 1.66 2.13 1.31 -1.53%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 29/11/16 29/08/16 27/05/16 26/02/16 26/11/15 -
Price 2.00 2.06 2.23 2.12 2.57 2.92 2.29 -
P/RPS 1.24 1.39 1.43 1.32 1.66 1.88 1.53 -13.06%
P/EPS 19.55 20.17 17.77 13.87 14.37 15.64 14.40 22.58%
EY 5.12 4.96 5.63 7.21 6.96 6.40 6.94 -18.33%
DY 2.25 1.94 2.69 2.83 2.33 1.37 2.18 2.12%
P/NAPS 1.28 1.31 1.47 1.39 1.66 1.92 1.48 -9.21%

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