[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,484,469	1,300,005	1,085,285	1,095,597	1,246,810	968,180	1,000,945	5.39%
YoY %	14.19%	19.78%	-0.94%	-12.13%	28.78%	-3.27%	-	-
Horiz. %	148.31%	129.88%	108.43%	109.46%	124.56%	96.73%	100.00%	-
PBT	208,545	191,657	99,154	159,291	156,128	130,448	116,850	8.02%
YoY %	8.81%	93.29%	-37.75%	2.03%	19.69%	11.64%	-	-
Horiz. %	178.47%	164.02%	84.86%	136.32%	133.61%	111.64%	100.00%	-
Tax	-62,341	-59,012	-17,524	-33,622	-18,241	-10,941	-13,005	23.22%
YoY %	-5.64%	-236.75%	47.88%	-84.32%	-66.72%	15.87%	-	-
Horiz. %	479.36%	453.76%	134.75%	258.53%	140.26%	84.13%	100.00%	-
NP	146,204	132,645	81,630	125,669	137,886	119,506	103,845	4.66%
YoY %	10.22%	62.50%	-35.04%	-8.86%	15.38%	15.08%	-	-
Horiz. %	140.79%	127.73%	78.61%	121.02%	132.78%	115.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,926	129,573	82,480	125,687	138,252	119,442	103,868	4.53%
YoY %	11.85%	57.10%	-34.38%	-9.09%	15.75%	14.99%	-	-
Horiz. %	139.53%	124.75%	79.41%	121.01%	133.10%	114.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.89%	30.79%	17.67%	21.11%	11.68%	8.39%	11.13%	-
YoY %	-2.92%	74.25%	-16.30%	80.74%	39.21%	-24.62%	-	-
Horiz. %	268.55%	276.64%	158.76%	189.67%	104.94%	75.38%	100.00%	-
Total Cost	1,338,265	1,167,360	1,003,654	969,928	1,108,924	848,673	897,100	5.47%
YoY %	14.64%	16.31%	3.48%	-12.53%	30.67%	-5.40%	-	-
Horiz. %	149.18%	130.13%	111.88%	108.12%	123.61%	94.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,062,159	1,062,814	1,046,594	1,054,194	934,565	842,804	680,061	6.12%
YoY %	-0.06%	1.55%	-0.72%	12.80%	10.89%	23.93%	-	-
Horiz. %	156.19%	156.28%	153.90%	155.01%	137.42%	123.93%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	26,226	52,810	22,363	34,977	18,191	18,124	13,601	9.14%
YoY %	-50.34%	136.15%	-36.06%	92.28%	0.37%	33.25%	-	-
Horiz. %	192.82%	388.28%	164.42%	257.16%	133.75%	133.25%	100.00%	-
Div Payout %	18.10%	40.76%	27.11%	27.83%	13.16%	15.17%	13.09%	-
YoY %	-55.59%	50.35%	-2.59%	111.47%	-13.25%	15.89%	-	-
Horiz. %	138.27%	311.38%	207.10%	212.61%	100.53%	115.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,062,159	1,062,814	1,046,594	1,054,194	934,565	842,804	680,061	6.12%
YoY %	-0.06%	1.55%	-0.72%	12.80%	10.89%	23.93%	-	-
Horiz. %	156.19%	156.28%	153.90%	155.01%	137.42%	123.93%	100.00%	-
NOSH	1,360,308	680,154	680,154	680,125	682,164	679,681	340,030	20.29%
YoY %	100.00%	0.00%	0.00%	-0.30%	0.37%	99.89%	-	-
Horiz. %	400.06%	200.03%	200.03%	200.02%	200.62%	199.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	9.85%	10.20%	7.52%	11.47%	11.06%	12.34%	10.37%	-
YoY %	-3.43%	35.64%	-34.44%	3.71%	-10.37%	19.00%	-	-
Horiz. %	94.99%	98.36%	72.52%	110.61%	106.65%	119.00%	100.00%	-
ROE	13.64%	12.19%	7.88%	11.92%	14.79%	14.17%	15.27%	-
YoY %	11.89%	54.70%	-33.89%	-19.41%	4.38%	-7.20%	-	-
Horiz. %	89.33%	79.83%	51.60%	78.06%	96.86%	92.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	113.21	196.93	161.77	161.09	182.77	142.45	294.37	-11.95%
YoY %	-42.51%	21.73%	0.42%	-11.86%	28.30%	-51.61%	-	-
Horiz. %	38.46%	66.90%	54.95%	54.72%	62.09%	48.39%	100.00%	-
EPS	11.05	19.63	12.29	18.48	20.27	17.57	32.79	-13.49%
YoY %	-43.71%	59.72%	-33.50%	-8.83%	15.37%	-46.42%	-	-
Horiz. %	33.70%	59.87%	37.48%	56.36%	61.82%	53.58%	100.00%	-
DPS	2.00	8.00	3.33	5.14	2.67	2.67	4.00	-8.82%
YoY %	-75.00%	140.24%	-35.21%	92.51%	0.00%	-33.25%	-	-
Horiz. %	50.00%	200.00%	83.25%	128.50%	66.75%	66.75%	100.00%	-
NAPS	0.81	1.61	1.56	1.55	1.37	1.24	2.00	-11.34%
YoY %	-49.69%	3.21%	0.65%	13.14%	10.48%	-38.00%	-	-
Horiz. %	40.50%	80.50%	78.00%	77.50%	68.50%	62.00%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 680,622
RPS	54.56	47.78	39.89	40.27	45.83	35.59	36.79	5.39%
YoY %	14.19%	19.78%	-0.94%	-12.13%	28.77%	-3.26%	-	-
Horiz. %	148.30%	129.87%	108.43%	109.46%	124.57%	96.74%	100.00%	-
EPS	5.33	4.76	3.03	4.62	5.08	4.39	3.82	4.53%
YoY %	11.97%	57.10%	-34.42%	-9.06%	15.72%	14.92%	-	-
Horiz. %	139.53%	124.61%	79.32%	120.94%	132.98%	114.92%	100.00%	-
DPS	0.96	1.94	0.82	1.29	0.67	0.67	0.50	9.08%
YoY %	-50.52%	136.59%	-36.43%	92.54%	0.00%	34.00%	-	-
Horiz. %	192.00%	388.00%	164.00%	258.00%	134.00%	134.00%	100.00%	-
NAPS	0.3904	0.3907	0.3847	0.3875	0.3435	0.3098	0.25	6.11%
YoY %	-0.08%	1.56%	-0.72%	12.81%	10.88%	23.92%	-	-
Horiz. %	156.16%	156.28%	153.88%	155.00%	137.40%	123.92%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	30/09/13	28/09/12	30/09/11	-
Price	1.47	2.53	1.99	2.58	2.67	2.06	1.28	-
P/RPS	1.30	1.28	1.23	0.00	1.46	1.45	0.43	15.88%
YoY %	1.56%	4.07%	0.00%	0.00%	0.69%	237.21%	-	-
Horiz. %	302.33%	297.67%	286.05%	0.00%	339.53%	337.21%	100.00%	-
P/EPS	13.30	12.89	16.19	0.00	13.17	11.72	4.19	16.64%
YoY %	3.18%	-20.38%	0.00%	0.00%	12.37%	179.71%	-	-
Horiz. %	317.42%	307.64%	386.40%	0.00%	314.32%	279.71%	100.00%	-
EY	7.52	7.76	6.18	0.00	7.59	8.53	23.86	-14.26%
YoY %	-3.09%	25.57%	0.00%	0.00%	-11.02%	-64.25%	-	-
Horiz. %	31.52%	32.52%	25.90%	0.00%	31.81%	35.75%	100.00%	-
DY	1.36	3.16	1.68	0.00	1.00	1.29	3.13	-10.51%
YoY %	-56.96%	88.10%	0.00%	0.00%	-22.48%	-58.79%	-	-
Horiz. %	43.45%	100.96%	53.67%	0.00%	31.95%	41.21%	100.00%	-
P/NAPS	1.81	1.57	1.28	2.58	1.95	1.66	0.64	14.85%
YoY %	15.29%	22.66%	-50.39%	32.31%	17.47%	159.38%	-	-
Horiz. %	282.81%	245.31%	200.00%	403.12%	304.69%	259.38%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	14/05/19	28/05/18	30/05/17	27/05/16	28/11/13	27/11/12	24/10/11	-
Price	1.48	3.23	2.00	2.57	2.67	2.01	1.61	-
P/RPS	1.31	1.64	1.24	0.00	1.46	1.41	0.55	12.26%
YoY %	-20.12%	32.26%	0.00%	0.00%	3.55%	156.36%	-	-
Horiz. %	238.18%	298.18%	225.45%	0.00%	265.45%	256.36%	100.00%	-
P/EPS	13.39	16.46	16.27	0.00	13.17	11.44	5.27	13.23%
YoY %	-18.65%	1.17%	0.00%	0.00%	15.12%	117.08%	-	-
Horiz. %	254.08%	312.33%	308.73%	0.00%	249.91%	217.08%	100.00%	-
EY	7.47	6.08	6.15	0.00	7.59	8.74	18.97	-11.67%
YoY %	22.86%	-1.14%	0.00%	0.00%	-13.16%	-53.93%	-	-
Horiz. %	39.38%	32.05%	32.42%	0.00%	40.01%	46.07%	100.00%	-
DY	1.35	2.48	1.67	0.00	1.00	1.33	2.48	-7.78%
YoY %	-45.56%	48.50%	0.00%	0.00%	-24.81%	-46.37%	-	-
Horiz. %	54.44%	100.00%	67.34%	0.00%	40.32%	53.63%	100.00%	-
P/NAPS	1.83	2.01	1.28	2.57	1.95	1.62	0.81	11.47%
YoY %	-8.96%	57.03%	-50.19%	31.79%	20.37%	100.00%	-	-
Horiz. %	225.93%	248.15%	158.02%	317.28%	240.74%	200.00%	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