[SUPERMX] YoY 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- 0.62%
YoY- -24.58%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
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 335,914 236,737 290,737 238,100 330,004 232,101 237,920 5.44%
PBT 57,634 26,985 46,263 32,259 39,803 33,295 27,935 11.76%
Tax -20,335 -4,863 -7,978 -5,339 -4,930 -3,290 -5,283 23.00%
NP 37,299 22,122 38,285 26,920 34,873 30,005 22,652 7.96%
-
NP to SH 35,903 22,571 38,820 26,762 35,484 30,000 22,652 7.33%
-
Tax Rate 35.28% 18.02% 17.24% 16.55% 12.39% 9.88% 18.91% -
Total Cost 298,615 214,615 252,452 211,180 295,131 202,096 215,268 5.15%
-
Net Worth 1,053,093 1,053,886 1,033,387 926,115 919,955 816,326 679,819 6.95%
Dividend
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 19,869 - 13,597 - - - - -
Div Payout % 55.34% - 35.03% - - - - -
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 1,033,387 926,115 919,955 816,326 679,819 6.95%
NOSH 680,154 680,154 679,859 680,966 691,695 680,272 339,909 11.24%
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 11.10% 9.34% 13.17% 11.31% 10.57% 12.93% 9.52% -
ROE 3.41% 2.14% 3.76% 2.89% 3.86% 3.67% 3.33% -
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 50.72 35.27 42.76 34.96 47.71 34.12 70.00 -4.82%
EPS 5.42 3.36 5.71 3.93 5.22 4.41 7.04 -3.93%
DPS 3.00 0.00 2.00 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 13.15 9.27 11.38 9.32 12.92 9.09 9.31 5.44%
EPS 1.41 0.88 1.52 1.05 1.39 1.17 0.89 7.32%
DPS 0.78 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.4123 0.4126 0.4045 0.3625 0.3601 0.3196 0.2661 6.95%
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 3.94 5.98 0.00 6.01 4.13 6.07 2.66 6.22%
P/EPS 36.90 62.75 0.00 53.44 38.40 46.94 27.91 4.38%
EY 2.71 1.59 0.00 1.87 2.60 2.13 3.58 -4.18%
DY 1.50 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 4.34 5.84 0.00 6.41 4.76 6.24 2.21 10.92%
P/EPS 40.58 61.26 0.00 57.00 44.25 48.30 23.26 8.92%
EY 2.46 1.63 0.00 1.75 2.26 2.07 4.30 -8.22%
DY 1.36 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