[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 44.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 752,153 647,935 505,738 1,053,195 470,373 650,544 480,622 7.12%
PBT 106,993 98,289 53,473 152,355 64,399 76,570 64,000 8.21%
Tax -32,303 -32,896 -11,538 -26,011 -11,172 -9,604 -5,970 29.62%
NP 74,690 65,393 41,935 126,344 53,227 66,966 58,030 3.95%
-
NP to SH 74,078 63,804 42,107 126,965 53,358 67,883 57,982 3.83%
-
Tax Rate 30.19% 33.47% 21.58% 17.07% 17.35% 12.54% 9.33% -
Total Cost 677,463 582,542 463,803 926,851 417,146 583,578 422,592 7.52%
-
Net Worth 1,049,046 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 3.94%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,834 19,869 - 27,201 - - - -
Div Payout % 13.28% 31.14% - 21.42% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,049,046 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 3.94%
NOSH 680,154 680,154 680,154 680,048 680,586 689,167 679,742 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.93% 10.09% 8.29% 12.00% 11.32% 10.29% 12.07% -
ROE 7.06% 6.06% 4.00% 12.28% 5.76% 7.41% 7.11% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 114.72 97.83 75.34 154.87 69.11 94.40 70.71 7.72%
EPS 11.30 9.63 6.27 18.67 7.84 9.85 8.53 4.41%
DPS 1.50 3.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.57 1.52 1.36 1.33 1.20 4.52%
Adjusted Per Share Value based on latest NOSH - 679,859
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.65 23.82 18.59 38.71 17.29 23.91 17.67 7.12%
EPS 2.72 2.35 1.55 4.67 1.96 2.50 2.13 3.82%
DPS 0.36 0.73 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3856 0.3871 0.3874 0.3799 0.3402 0.3369 0.2998 3.94%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 -
Price 3.48 2.00 2.11 3.24 2.10 1.97 2.07 -
P/RPS 3.03 2.04 2.80 0.00 3.04 2.09 2.93 0.51%
P/EPS 30.80 20.76 33.64 0.00 26.79 20.00 24.27 3.72%
EY 3.25 4.82 2.97 0.00 3.73 5.00 4.12 -3.57%
DY 0.43 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.26 1.34 3.24 1.54 1.48 1.72 3.70%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 12/02/19 14/02/18 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 -
Price 1.60 2.20 2.06 2.92 2.24 2.27 2.13 -
P/RPS 1.39 2.25 2.73 0.00 3.24 2.40 3.01 -11.19%
P/EPS 14.16 22.84 32.84 0.00 28.57 23.05 24.97 -8.34%
EY 7.06 4.38 3.05 0.00 3.50 4.34 4.00 9.12%
DY 0.94 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.38 1.31 2.92 1.65 1.71 1.78 -8.48%

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