[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 113.56%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 505,738 1,053,195 470,373 650,544 480,622 479,290 455,477 1.62%
PBT 53,473 152,355 64,399 76,570 64,000 53,550 103,114 -9.59%
Tax -11,538 -26,011 -11,172 -9,604 -5,970 -6,566 -5,786 11.18%
NP 41,935 126,344 53,227 66,966 58,030 46,984 97,328 -12.13%
-
NP to SH 42,107 126,965 53,358 67,883 57,982 46,984 97,328 -12.07%
-
Tax Rate 21.58% 17.07% 17.35% 12.54% 9.33% 12.26% 5.61% -
Total Cost 463,803 926,851 417,146 583,578 422,592 432,306 358,149 4.05%
-
Net Worth 1,053,886 1,033,673 925,597 916,592 815,690 679,565 651,802 7.66%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 27,201 - - - - 8,487 -
Div Payout % - 21.42% - - - - 8.72% -
Equity
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,053,886 1,033,673 925,597 916,592 815,690 679,565 651,802 7.66%
NOSH 680,154 680,048 680,586 689,167 679,742 339,782 339,480 11.26%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.29% 12.00% 11.32% 10.29% 12.07% 9.80% 21.37% -
ROE 4.00% 12.28% 5.76% 7.41% 7.11% 6.91% 14.93% -
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.34 154.87 69.11 94.40 70.71 141.06 134.17 -8.48%
EPS 6.27 18.67 7.84 9.85 8.53 14.57 28.67 -20.82%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.57 1.52 1.36 1.33 1.20 2.00 1.92 -3.04%
Adjusted Per Share Value based on latest NOSH - 691,695
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.59 38.71 17.29 23.91 17.67 17.62 16.74 1.62%
EPS 1.55 4.67 1.96 2.50 2.13 1.73 3.58 -12.06%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.31 -
NAPS 0.3874 0.3799 0.3402 0.3369 0.2998 0.2498 0.2396 7.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.11 3.24 2.10 1.97 2.07 1.86 2.92 -
P/RPS 2.80 0.00 3.04 2.09 2.93 1.32 2.18 3.91%
P/EPS 33.64 0.00 26.79 20.00 24.27 13.45 10.18 20.15%
EY 2.97 0.00 3.73 5.00 4.12 7.43 9.82 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 1.34 3.24 1.54 1.48 1.72 0.93 1.52 -1.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 26/08/10 -
Price 2.06 2.92 2.24 2.27 2.13 1.55 2.67 -
P/RPS 2.73 0.00 3.24 2.40 3.01 1.10 1.99 4.97%
P/EPS 32.84 0.00 28.57 23.05 24.97 11.21 9.31 21.36%
EY 3.05 0.00 3.50 4.34 4.00 8.92 10.74 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 1.31 2.92 1.65 1.71 1.78 0.78 1.39 -0.90%

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