[SUPERMX] YoY 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- 0.95%
YoY- 168.43%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 385,101 335,914 236,737 290,737 238,100 330,004 232,101 8.09%
PBT 54,317 57,634 26,985 46,263 32,259 39,803 33,295 7.81%
Tax -15,596 -20,335 -4,863 -7,978 -5,339 -4,930 -3,290 27.01%
NP 38,721 37,299 22,122 38,285 26,920 34,873 30,005 3.99%
-
NP to SH 38,136 35,903 22,571 38,820 26,762 35,484 30,000 3.75%
-
Tax Rate 28.71% 35.28% 18.02% 17.24% 16.55% 12.39% 9.88% -
Total Cost 346,380 298,615 214,615 252,452 211,180 295,131 202,096 8.63%
-
Net Worth 1,049,046 1,053,093 1,053,886 1,033,387 926,115 919,955 816,326 3.93%
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 - 13,597 - - - -
Div Payout % 25.79% 55.34% - 35.03% - - - -
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 1,033,387 926,115 919,955 816,326 3.93%
NOSH 680,154 680,154 680,154 679,859 680,966 691,695 680,272 -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 10.05% 11.10% 9.34% 13.17% 11.31% 10.57% 12.93% -
ROE 3.64% 3.41% 2.14% 3.76% 2.89% 3.86% 3.67% -
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 58.74 50.72 35.27 42.76 34.96 47.71 34.12 8.70%
EPS 5.82 5.42 3.36 5.71 3.93 5.22 4.41 4.35%
DPS 1.50 3.00 0.00 2.00 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 15.08 13.15 9.27 11.38 9.32 12.92 9.09 8.09%
EPS 1.49 1.41 0.88 1.52 1.05 1.39 1.17 3.78%
DPS 0.39 0.78 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.4107 0.4123 0.4126 0.4045 0.3625 0.3601 0.3196 3.92%
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 5.92 3.94 5.98 0.00 6.01 4.13 6.07 -0.38%
P/EPS 59.83 36.90 62.75 0.00 53.44 38.40 46.94 3.79%
EY 1.67 2.71 1.59 0.00 1.87 2.60 2.13 -3.67%
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 2.72 4.34 5.84 0.00 6.41 4.76 6.24 -11.98%
P/EPS 27.51 40.58 61.26 0.00 57.00 44.25 48.30 -8.28%
EY 3.64 2.46 1.63 0.00 1.75 2.26 2.07 9.06%
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