[SUPERMX] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -4.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 997,280 1,051,280 1,092,146 1,054,989 1,053,195 1,021,208 986,601 0.71%
PBT 121,740 141,018 162,857 157,612 152,355 138,619 121,660 0.04%
Tax -52,676 -55,791 -59,099 -35,757 -26,011 -30,492 -29,975 45.37%
NP 69,064 85,227 103,758 121,855 126,344 108,127 91,685 -17.14%
-
NP to SH 68,565 84,814 103,732 121,688 126,965 108,210 91,966 -17.70%
-
Tax Rate 43.27% 39.56% 36.29% 22.69% 17.07% 22.00% 24.64% -
Total Cost 928,216 966,053 988,388 933,134 926,851 913,081 894,916 2.45%
-
Net Worth 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1,054,960 978,843 5.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 27,186 40,783 40,783 40,804 27,192 34,000 47,600 -31.04%
Div Payout % 39.65% 48.09% 39.32% 33.53% 21.42% 31.42% 51.76% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1,054,960 978,843 5.02%
NOSH 680,154 676,020 678,700 680,622 679,859 680,619 679,752 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.93% 8.11% 9.50% 11.55% 12.00% 10.59% 9.29% -
ROE 6.51% 8.25% 10.06% 11.53% 12.29% 10.26% 9.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 148.57 155.51 160.92 155.00 154.91 150.04 145.14 1.56%
EPS 10.21 12.55 15.28 17.88 18.68 15.90 13.53 -17.04%
DPS 4.00 6.00 6.00 6.00 4.00 5.00 7.00 -31.02%
NAPS 1.57 1.52 1.52 1.55 1.52 1.55 1.44 5.90%
Adjusted Per Share Value based on latest NOSH - 680,622
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.04 41.15 42.75 41.30 41.23 39.98 38.62 0.72%
EPS 2.68 3.32 4.06 4.76 4.97 4.24 3.60 -17.78%
DPS 1.06 1.60 1.60 1.60 1.06 1.33 1.86 -31.14%
NAPS 0.4126 0.4023 0.4039 0.413 0.4045 0.413 0.3832 5.02%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.11 2.18 2.15 2.58 3.24 2.03 2.07 -
P/RPS 1.42 1.40 1.34 1.66 2.09 1.35 1.43 -0.46%
P/EPS 20.66 17.38 14.07 14.43 17.35 12.77 15.30 22.05%
EY 4.84 5.76 7.11 6.93 5.76 7.83 6.54 -18.10%
DY 1.90 2.75 2.79 2.33 1.23 2.46 3.38 -31.76%
P/NAPS 1.34 1.43 1.41 1.66 2.13 1.31 1.44 -4.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 29/08/16 27/05/16 26/02/16 26/11/15 26/08/15 -
Price 2.06 2.23 2.12 2.57 2.92 2.29 2.24 -
P/RPS 1.39 1.43 1.32 1.66 1.88 1.53 1.54 -6.57%
P/EPS 20.17 17.77 13.87 14.37 15.64 14.40 16.56 13.98%
EY 4.96 5.63 7.21 6.96 6.40 6.94 6.04 -12.25%
DY 1.94 2.69 2.83 2.33 1.37 2.18 3.13 -27.19%
P/NAPS 1.31 1.47 1.39 1.66 1.92 1.48 1.56 -10.94%

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