[SUPERMX] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.2%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 312,021 269,002 309,868 232,273 320,540 248,522 241,370 4.02%
PBT 40,655 26,488 48,327 32,140 36,767 30,705 25,614 7.35%
Tax -12,561 -6,675 -9,983 -5,833 -4,674 -2,680 -1,210 43.27%
NP 28,094 19,813 38,344 26,307 32,093 28,025 24,404 2.18%
-
NP to SH 27,901 19,537 38,455 26,596 31,787 27,982 24,404 2.07%
-
Tax Rate 30.90% 25.20% 20.66% 18.15% 12.71% 8.73% 4.72% -
Total Cost 283,927 249,189 271,524 205,966 288,447 220,497 216,966 4.22%
-
Net Worth 1,064,264 1,027,551 1,054,960 904,672 862,020 794,634 706,968 6.48%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,064,264 1,027,551 1,054,960 904,672 862,020 794,634 706,968 6.48%
NOSH 680,154 676,020 680,619 680,204 673,453 679,174 339,888 11.25%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.00% 7.37% 12.37% 11.33% 10.01% 11.28% 10.11% -
ROE 2.62% 1.90% 3.65% 2.94% 3.69% 3.52% 3.45% -
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 46.91 39.79 45.53 34.15 47.60 36.59 71.01 -6.17%
EPS 4.19 2.89 5.65 3.91 4.72 4.12 7.18 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.55 1.33 1.28 1.17 2.08 -3.95%
Adjusted Per Share Value based on latest NOSH - 680,204
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.21 10.53 12.13 9.09 12.55 9.73 9.45 4.01%
EPS 1.09 0.76 1.51 1.04 1.24 1.10 0.96 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4166 0.4023 0.413 0.3542 0.3375 0.3111 0.2768 6.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.70 2.18 2.03 2.60 1.82 1.88 2.15 -
P/RPS 3.62 5.48 0.00 7.61 3.82 5.14 3.03 2.77%
P/EPS 40.53 75.43 0.00 66.50 38.56 45.63 29.94 4.76%
EY 2.47 1.33 0.00 1.50 2.59 2.19 3.34 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.43 2.03 1.95 1.42 1.61 1.03 0.44%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 21/11/17 29/11/16 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 -
Price 1.99 2.23 2.29 2.38 2.06 1.79 1.98 -
P/RPS 4.24 5.60 0.00 6.97 4.33 4.89 2.79 6.64%
P/EPS 47.44 77.16 0.00 60.87 43.64 43.45 27.58 8.69%
EY 2.11 1.30 0.00 1.64 2.29 2.30 3.63 -7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.47 2.29 1.79 1.61 1.53 0.95 4.17%

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