[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.31%
YoY- -21.4%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,295,870 1,011,476 1,148,940 940,746 1,301,088 961,244 958,580 4.74%
PBT 196,578 106,946 166,205 128,798 153,140 128,000 107,100 9.77%
Tax -65,792 -23,076 -28,375 -22,344 -19,208 -11,940 -13,132 28.08%
NP 130,786 83,870 137,829 106,454 133,932 116,060 93,968 5.20%
-
NP to SH 127,608 84,214 138,507 106,716 135,766 115,964 93,968 4.81%
-
Tax Rate 33.47% 21.58% 17.07% 17.35% 12.54% 9.33% 12.26% -
Total Cost 1,165,084 927,606 1,011,110 834,292 1,167,156 845,184 864,612 4.68%
-
Net Worth 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 679,565 6.96%
Dividend
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 39,739 - 29,674 - - - - -
Div Payout % 31.14% - 21.42% - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 679,565 6.96%
NOSH 680,154 680,154 680,048 680,586 689,167 679,742 339,782 11.25%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.09% 8.29% 12.00% 11.32% 10.29% 12.07% 9.80% -
ROE 12.12% 7.99% 13.40% 11.53% 14.81% 14.22% 13.83% -
Per Share
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 195.66 150.68 168.95 138.23 188.79 141.41 282.12 -5.46%
EPS 19.26 12.54 20.37 15.68 19.70 17.06 29.14 -6.16%
DPS 6.00 0.00 4.36 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.52 1.36 1.33 1.20 2.00 -3.46%
Adjusted Per Share Value based on latest NOSH - 680,966
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 47.63 37.18 42.23 34.58 47.82 35.33 35.23 4.74%
EPS 4.69 3.10 5.09 3.92 4.99 4.26 3.45 4.83%
DPS 1.46 0.00 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.3871 0.3874 0.3799 0.3402 0.3369 0.2998 0.2498 6.96%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.00 2.11 3.24 2.10 1.97 2.07 1.86 -
P/RPS 1.02 1.40 0.00 1.52 1.04 1.46 0.66 6.91%
P/EPS 10.38 16.82 0.00 13.39 10.00 12.13 6.73 6.88%
EY 9.63 5.95 0.00 7.47 10.00 8.24 14.87 -6.45%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.34 3.24 1.54 1.48 1.72 0.93 4.77%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/02/18 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 -
Price 2.20 2.06 2.92 2.24 2.27 2.13 1.55 -
P/RPS 1.12 1.37 0.00 1.62 1.20 1.51 0.55 11.54%
P/EPS 11.42 16.42 0.00 14.29 11.52 12.49 5.60 11.56%
EY 8.76 6.09 0.00 7.00 8.68 8.01 17.84 -10.35%
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.31 2.92 1.65 1.71 1.78 0.78 9.16%

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