[SUPERMX] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 17.33%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,051,280 1,092,146 1,054,989 1,053,195 1,021,208 986,601 995,319 3.70%
PBT 141,018 162,857 157,612 152,355 138,619 121,660 124,381 8.70%
Tax -55,791 -59,099 -35,757 -26,011 -30,492 -29,975 -30,732 48.65%
NP 85,227 103,758 121,855 126,344 108,127 91,685 93,649 -6.07%
-
NP to SH 84,814 103,732 121,688 126,965 108,210 91,966 93,985 -6.59%
-
Tax Rate 39.56% 36.29% 22.69% 17.07% 22.00% 24.64% 24.71% -
Total Cost 966,053 988,388 933,134 926,851 913,081 894,916 901,670 4.69%
-
Net Worth 1,027,551 1,031,623 1,054,965 1,033,387 1,054,960 978,843 972,049 3.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 40,783 40,783 40,804 27,192 34,000 47,600 34,005 12.84%
Div Payout % 48.09% 39.32% 33.53% 21.42% 31.42% 51.76% 36.18% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,027,551 1,031,623 1,054,965 1,033,387 1,054,960 978,843 972,049 3.76%
NOSH 676,020 678,700 680,622 679,859 680,619 679,752 679,754 -0.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.11% 9.50% 11.55% 12.00% 10.59% 9.29% 9.41% -
ROE 8.25% 10.06% 11.53% 12.29% 10.26% 9.40% 9.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 155.51 160.92 155.00 154.91 150.04 145.14 146.42 4.08%
EPS 12.55 15.28 17.88 18.68 15.90 13.53 13.83 -6.25%
DPS 6.00 6.00 6.00 4.00 5.00 7.00 5.00 12.88%
NAPS 1.52 1.52 1.55 1.52 1.55 1.44 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 679,859
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.64 40.14 38.78 38.71 37.54 36.26 36.58 3.70%
EPS 3.12 3.81 4.47 4.67 3.98 3.38 3.45 -6.46%
DPS 1.50 1.50 1.50 1.00 1.25 1.75 1.25 12.88%
NAPS 0.3777 0.3792 0.3878 0.3798 0.3878 0.3598 0.3573 3.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.18 2.15 2.58 3.24 2.03 2.07 2.10 -
P/RPS 1.40 1.34 1.66 2.09 1.35 1.43 1.43 -1.39%
P/EPS 17.38 14.07 14.43 17.35 12.77 15.30 15.19 9.36%
EY 5.76 7.11 6.93 5.76 7.83 6.54 6.58 -8.46%
DY 2.75 2.79 2.33 1.23 2.46 3.38 2.38 10.08%
P/NAPS 1.43 1.41 1.66 2.13 1.31 1.44 1.47 -1.81%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 27/05/16 26/02/16 26/11/15 26/08/15 25/05/15 -
Price 2.23 2.12 2.57 2.92 2.29 2.24 1.94 -
P/RPS 1.43 1.32 1.66 1.88 1.53 1.54 1.32 5.46%
P/EPS 17.77 13.87 14.37 15.64 14.40 16.56 14.03 17.01%
EY 5.63 7.21 6.96 6.40 6.94 6.04 7.13 -14.53%
DY 2.69 2.83 2.33 1.37 2.18 3.13 2.58 2.81%
P/NAPS 1.47 1.39 1.66 1.92 1.48 1.56 1.36 5.30%

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