[SUPERMX] QoQ TTM Result on 31-Dec-2016 [#2]

Stock

[SUPERMX] SUPERMAX CORPORATION BHD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Dec-2016 [#2]

Profit Trend

QoQ- -19.16%

YoY- -46.0%

Quarter Report

SCB BursaAnnFSNotes Q ended 31 12 2016.pdf

Latest QR

Upcoming QR

SUPERMX's Result

SUPERMX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,169,569	1,126,550	1,080,504	997,280	1,051,280	1,092,146	1,054,989	7.10%
YoY %	3.82%	4.26%	8.35%	-5.14%	-3.74%	3.52%	-	-
Horiz. %	110.86%	106.78%	102.42%	94.53%	99.65%	103.52%	100.00%	-
PBT	124,576	110,409	109,150	121,740	141,018	162,857	157,612	-14.50%
YoY %	12.83%	1.15%	-10.34%	-13.67%	-13.41%	3.33%	-	-
Horiz. %	79.04%	70.05%	69.25%	77.24%	89.47%	103.33%	100.00%	-
Tax	-42,995	-37,109	-41,067	-52,676	-55,791	-59,099	-35,757	13.06%
YoY %	-15.86%	9.64%	22.04%	5.58%	5.60%	-65.28%	-	-
Horiz. %	120.24%	103.78%	114.85%	147.32%	156.03%	165.28%	100.00%	-
NP	81,581	73,300	68,083	69,064	85,227	103,758	121,855	-23.45%
YoY %	11.30%	7.66%	-1.42%	-18.96%	-17.86%	-14.85%	-	-
Horiz. %	66.95%	60.15%	55.87%	56.68%	69.94%	85.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,571	70,207	68,649	68,565	84,814	103,732	121,688	-25.27%
YoY %	11.91%	2.27%	0.12%	-19.16%	-18.24%	-14.76%	-	-
Horiz. %	64.57%	57.69%	56.41%	56.34%	69.70%	85.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.51%	33.61%	37.62%	43.27%	39.56%	36.29%	22.69%	-
YoY %	2.68%	-10.66%	-13.06%	9.38%	9.01%	59.94%	-	-
Horiz. %	152.09%	148.13%	165.80%	190.70%	174.35%	159.94%	100.00%	-
Total Cost	1,087,988	1,053,250	1,012,421	928,216	966,053	988,388	933,134	10.76%
YoY %	3.30%	4.03%	9.07%	-3.92%	-2.26%	5.92%	-	-
Horiz. %	116.60%	112.87%	108.50%	99.47%	103.53%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,264	1,052,063	1,046,594	1,053,886	1,027,551	1,031,623	1,054,965	0.58%
YoY %	1.16%	0.52%	-0.69%	2.56%	-0.39%	-2.21%	-	-
Horiz. %	100.88%	99.72%	99.21%	99.90%	97.40%	97.79%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	16,772	16,772	30,346	27,186	40,783	40,783	40,804	-44.68%
YoY %	0.00%	-44.73%	11.62%	-33.34%	0.00%	-0.05%	-	-
Horiz. %	41.10%	41.10%	74.37%	66.63%	99.95%	99.95%	100.00%	-
Div Payout %	21.35%	23.89%	44.21%	39.65%	48.09%	39.32%	33.53%	-
YoY %	-10.63%	-45.96%	11.50%	-17.55%	22.30%	17.27%	-	-
Horiz. %	63.67%	71.25%	131.85%	118.25%	143.42%	117.27%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,064,264	1,052,063	1,046,594	1,053,886	1,027,551	1,031,623	1,054,965	0.58%
YoY %	1.16%	0.52%	-0.69%	2.56%	-0.39%	-2.21%	-	-
Horiz. %	100.88%	99.72%	99.21%	99.90%	97.40%	97.79%	100.00%	-
NOSH	680,154	680,154	680,154	680,154	676,020	678,700	680,622	-0.04%
YoY %	0.00%	0.00%	0.00%	0.61%	-0.39%	-0.28%	-	-
Horiz. %	99.93%	99.93%	99.93%	99.93%	99.32%	99.72%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	6.98%	6.51%	6.30%	6.93%	8.11%	9.50%	11.55%	-
YoY %	7.22%	3.33%	-9.09%	-14.55%	-14.63%	-17.75%	-	-
Horiz. %	60.43%	56.36%	54.55%	60.00%	70.22%	82.25%	100.00%	-
ROE	7.38%	6.67%	6.56%	6.51%	8.25%	10.06%	11.53%	-
YoY %	10.64%	1.68%	0.77%	-21.09%	-17.99%	-12.75%	-	-
Horiz. %	64.01%	57.85%	56.90%	56.46%	71.55%	87.25%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	175.83	168.12	161.05	148.57	155.51	160.92	155.00	8.76%
YoY %	4.59%	4.39%	8.40%	-4.46%	-3.36%	3.82%	-	-
Horiz. %	113.44%	108.46%	103.90%	95.85%	100.33%	103.82%	100.00%	-
EPS	11.81	10.48	10.23	10.21	12.55	15.28	17.88	-24.13%
YoY %	12.69%	2.44%	0.20%	-18.65%	-17.87%	-14.54%	-	-
Horiz. %	66.05%	58.61%	57.21%	57.10%	70.19%	85.46%	100.00%	-
DPS	2.50	2.50	4.50	4.00	6.00	6.00	6.00	-44.18%
YoY %	0.00%	-44.44%	12.50%	-33.33%	0.00%	0.00%	-	-
Horiz. %	41.67%	41.67%	75.00%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.60	1.57	1.56	1.57	1.52	1.52	1.55	2.13%
YoY %	1.91%	0.64%	-0.64%	3.29%	0.00%	-1.94%	-	-
Horiz. %	103.23%	101.29%	100.65%	101.29%	98.06%	98.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 680,154
RPS	45.79	44.10	42.30	39.04	41.15	42.75	41.30	7.11%
YoY %	3.83%	4.26%	8.35%	-5.13%	-3.74%	3.51%	-	-
Horiz. %	110.87%	106.78%	102.42%	94.53%	99.64%	103.51%	100.00%	-
EPS	3.08	2.75	2.69	2.68	3.32	4.06	4.76	-25.16%
YoY %	12.00%	2.23%	0.37%	-19.28%	-18.23%	-14.71%	-	-
Horiz. %	64.71%	57.77%	56.51%	56.30%	69.75%	85.29%	100.00%	-
DPS	0.66	0.66	1.19	1.06	1.60	1.60	1.60	-44.55%
YoY %	0.00%	-44.54%	12.26%	-33.75%	0.00%	0.00%	-	-
Horiz. %	41.25%	41.25%	74.37%	66.25%	100.00%	100.00%	100.00%	-
NAPS	0.4166	0.4119	0.4097	0.4126	0.4023	0.4039	0.413	0.57%
YoY %	1.14%	0.54%	-0.70%	2.56%	-0.40%	-2.20%	-	-
Horiz. %	100.87%	99.73%	99.20%	99.90%	97.41%	97.80%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.70	1.99	1.99	2.11	2.18	2.15	2.58	-
P/RPS	0.97	1.18	1.24	1.42	1.40	1.34	1.66	-30.08%
YoY %	-17.80%	-4.84%	-12.68%	1.43%	4.48%	-19.28%	-	-
Horiz. %	58.43%	71.08%	74.70%	85.54%	84.34%	80.72%	100.00%	-
P/EPS	14.39	18.99	19.45	20.66	17.38	14.07	14.43	-0.18%
YoY %	-24.22%	-2.37%	-5.86%	18.87%	23.53%	-2.49%	-	-
Horiz. %	99.72%	131.60%	134.79%	143.17%	120.44%	97.51%	100.00%	-
EY	6.95	5.26	5.14	4.84	5.76	7.11	6.93	0.19%
YoY %	32.13%	2.33%	6.20%	-15.97%	-18.99%	2.60%	-	-
Horiz. %	100.29%	75.90%	74.17%	69.84%	83.12%	102.60%	100.00%	-
DY	1.47	1.26	2.26	1.90	2.75	2.79	2.33	-26.41%
YoY %	16.67%	-44.25%	18.95%	-30.91%	-1.43%	19.74%	-	-
Horiz. %	63.09%	54.08%	97.00%	81.55%	118.03%	119.74%	100.00%	-
P/NAPS	1.06	1.27	1.28	1.34	1.43	1.41	1.66	-25.82%
YoY %	-16.54%	-0.78%	-4.48%	-6.29%	1.42%	-15.06%	-	-
Horiz. %	63.86%	76.51%	77.11%	80.72%	86.14%	84.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	29/08/17	30/05/17	24/02/17	29/11/16	29/08/16	27/05/16	-
Price	2.00	1.81	2.00	2.06	2.23	2.12	2.57	-
P/RPS	1.14	1.08	1.24	1.39	1.43	1.32	1.66	-22.14%
YoY %	5.56%	-12.90%	-10.79%	-2.80%	8.33%	-20.48%	-	-
Horiz. %	68.67%	65.06%	74.70%	83.73%	86.14%	79.52%	100.00%	-
P/EPS	16.93	17.28	19.55	20.17	17.77	13.87	14.37	11.53%
YoY %	-2.03%	-11.61%	-3.07%	13.51%	28.12%	-3.48%	-	-
Horiz. %	117.81%	120.25%	136.05%	140.36%	123.66%	96.52%	100.00%	-
EY	5.91	5.79	5.12	4.96	5.63	7.21	6.96	-10.32%
YoY %	2.07%	13.09%	3.23%	-11.90%	-21.91%	3.59%	-	-
Horiz. %	84.91%	83.19%	73.56%	71.26%	80.89%	103.59%	100.00%	-
DY	1.25	1.38	2.25	1.94	2.69	2.83	2.33	-33.95%
YoY %	-9.42%	-38.67%	15.98%	-27.88%	-4.95%	21.46%	-	-
Horiz. %	53.65%	59.23%	96.57%	83.26%	115.45%	121.46%	100.00%	-
P/NAPS	1.25	1.15	1.28	1.31	1.47	1.39	1.66	-17.21%
YoY %	8.70%	-10.16%	-2.29%	-10.88%	5.76%	-16.27%	-	-
Horiz. %	75.30%	69.28%	77.11%	78.92%	88.55%	83.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos