[SUPERMX] YoY Quarter Result on 30-Jun-2016 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -65.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Revenue 375,964 329,456 312,585 266,539 192,236 271,239 271,200 4.45%
PBT 16,198 23,444 36,042 34,783 37,984 39,470 27,511 -6.81%
Tax -2,194 -11,957 -23,966 -27,924 -12,155 -7,687 -1,254 7.74%
NP 14,004 11,487 12,076 6,859 25,829 31,783 26,257 -8.03%
-
NP to SH 15,059 9,841 8,345 6,787 25,044 32,136 26,346 -7.18%
-
Tax Rate 13.54% 51.00% 66.49% 80.28% 32.00% 19.48% 4.56% -
Total Cost 361,960 317,969 300,509 259,680 166,407 239,456 244,943 5.34%
-
Net Worth 1,087,889 1,028,064 1,052,063 1,031,623 898,317 884,614 775,459 4.61%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Div - 13,180 - 13,574 20,416 20,572 5,978 -
Div Payout % - 133.93% - 200.00% 81.52% 64.02% 22.69% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,087,889 1,028,064 1,052,063 1,031,623 898,317 884,614 775,459 4.61%
NOSH 1,360,308 680,154 680,154 678,700 680,543 685,747 341,612 20.22%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.72% 3.49% 3.86% 2.57% 13.44% 11.72% 9.68% -
ROE 1.38% 0.96% 0.79% 0.66% 2.79% 3.63% 3.40% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
RPS 28.68 49.99 46.65 39.27 28.25 39.55 79.39 -12.69%
EPS 1.15 1.49 1.25 1.00 3.68 4.72 8.09 -22.90%
DPS 0.00 2.00 0.00 2.00 3.00 3.00 1.75 -
NAPS 0.83 1.56 1.57 1.52 1.32 1.29 2.27 -12.55%
Adjusted Per Share Value based on latest NOSH - 678,700
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.72 12.90 12.24 10.43 7.53 10.62 10.62 4.44%
EPS 0.59 0.39 0.33 0.27 0.98 1.26 1.03 -7.15%
DPS 0.00 0.52 0.00 0.53 0.80 0.81 0.23 -
NAPS 0.4259 0.4025 0.4119 0.4039 0.3517 0.3463 0.3036 4.61%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 -
Price 1.67 4.17 1.99 2.15 2.77 1.93 1.91 -
P/RPS 5.82 8.34 4.27 0.00 9.81 4.88 2.41 12.47%
P/EPS 145.35 279.25 159.80 0.00 75.27 41.18 24.77 26.60%
EY 0.69 0.36 0.63 0.00 1.33 2.43 4.04 -20.99%
DY 0.00 0.48 0.00 0.00 1.08 1.55 0.92 -
P/NAPS 2.01 2.67 1.27 1.43 2.10 1.50 0.84 12.33%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/19 29/08/18 29/08/17 29/08/16 27/02/14 26/02/13 02/03/12 -
Price 1.49 3.92 1.81 2.12 2.90 1.80 2.01 -
P/RPS 5.19 7.84 3.88 0.00 10.27 4.55 2.53 10.05%
P/EPS 129.69 262.51 145.34 0.00 78.80 38.41 26.06 23.85%
EY 0.77 0.38 0.69 0.00 1.27 2.60 3.84 -19.28%
DY 0.00 0.51 0.00 0.00 1.03 1.67 0.87 -
P/NAPS 1.80 2.51 1.15 1.41 2.20 1.40 0.89 9.84%

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