[SUPERMX] YoY Quarter Result on 30-Sep-2015 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 55.42%
YoY- 38.26%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 367,052 312,021 269,002 309,868 232,273 320,540 248,522 6.17%
PBT 52,676 40,655 26,488 48,327 32,140 36,767 30,705 8.65%
Tax -16,707 -12,561 -6,675 -9,983 -5,833 -4,674 -2,680 32.49%
NP 35,969 28,094 19,813 38,344 26,307 32,093 28,025 3.91%
-
NP to SH 35,942 27,901 19,537 38,455 26,596 31,787 27,982 3.92%
-
Tax Rate 31.72% 30.90% 25.20% 20.66% 18.15% 12.71% 8.73% -
Total Cost 331,083 283,927 249,189 271,524 205,966 288,447 220,497 6.44%
-
Net Worth 1,022,820 1,064,264 1,027,551 1,054,960 904,672 862,020 794,634 3.95%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,022,820 1,064,264 1,027,551 1,054,960 904,672 862,020 794,634 3.95%
NOSH 680,154 680,154 676,020 680,619 680,204 673,453 679,174 0.02%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.80% 9.00% 7.37% 12.37% 11.33% 10.01% 11.28% -
ROE 3.51% 2.62% 1.90% 3.65% 2.94% 3.69% 3.52% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.98 46.91 39.79 45.53 34.15 47.60 36.59 6.75%
EPS 5.48 4.19 2.89 5.65 3.91 4.72 4.12 4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.60 1.52 1.55 1.33 1.28 1.17 4.52%
Adjusted Per Share Value based on latest NOSH - 680,619
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.37 12.21 10.53 12.13 9.09 12.55 9.73 6.17%
EPS 1.41 1.09 0.76 1.51 1.04 1.24 1.10 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4004 0.4166 0.4023 0.413 0.3542 0.3375 0.3111 3.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 3.24 1.70 2.18 2.03 2.60 1.82 1.88 -
P/RPS 5.79 3.62 5.48 0.00 7.61 3.82 5.14 1.84%
P/EPS 59.10 40.53 75.43 0.00 66.50 38.56 45.63 4.05%
EY 1.69 2.47 1.33 0.00 1.50 2.59 2.19 -3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.06 1.43 2.03 1.95 1.42 1.61 4.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 01/11/18 21/11/17 29/11/16 26/11/15 29/05/14 31/05/13 28/05/12 -
Price 3.24 1.99 2.23 2.29 2.38 2.06 1.79 -
P/RPS 5.79 4.24 5.60 0.00 6.97 4.33 4.89 2.63%
P/EPS 59.10 47.44 77.16 0.00 60.87 43.64 43.45 4.84%
EY 1.69 2.11 1.30 0.00 1.64 2.29 2.30 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.24 1.47 2.29 1.79 1.61 1.53 4.83%

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