[SUPERMX] YoY TTM Result on 30-Jun-2013 [#2]

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	997,280	1,053,195	947,173	1,167,296	1,023,242	960,602	889,456	1.77%
YoY %	-5.31%	11.19%	-18.86%	14.08%	6.52%	8.00%	-	-
Horiz. %	112.12%	118.41%	106.49%	131.24%	115.04%	108.00%	100.00%	-
PBT	121,740	152,355	142,909	149,876	125,600	129,421	200,092	-7.34%
YoY %	-20.09%	6.61%	-4.65%	19.33%	-2.95%	-35.32%	-	-
Horiz. %	60.84%	76.14%	71.42%	74.90%	62.77%	64.68%	100.00%	-
Tax	-52,676	-26,011	-27,404	-19,527	-10,412	-13,822	-19,097	16.86%
YoY %	-102.51%	5.08%	-40.34%	-87.54%	24.67%	27.62%	-	-
Horiz. %	275.83%	136.20%	143.50%	102.25%	54.52%	72.38%	100.00%	-
NP	69,064	126,344	115,505	130,349	115,188	115,599	180,995	-13.75%
YoY %	-45.34%	9.38%	-11.39%	13.16%	-0.36%	-36.13%	-	-
Horiz. %	38.16%	69.81%	63.82%	72.02%	63.64%	63.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,565	126,965	114,209	131,619	115,218	115,582	180,995	-13.85%
YoY %	-46.00%	11.17%	-13.23%	14.23%	-0.31%	-36.14%	-	-
Horiz. %	37.88%	70.15%	63.10%	72.72%	63.66%	63.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.27%	17.07%	19.18%	13.03%	8.29%	10.68%	9.54%	-
YoY %	153.49%	-11.00%	47.20%	57.18%	-22.38%	11.95%	-	-
Horiz. %	453.56%	178.93%	201.05%	136.58%	86.90%	111.95%	100.00%	-
Total Cost	928,216	926,851	831,668	1,036,947	908,054	845,003	708,461	4.23%
YoY %	0.15%	11.44%	-19.80%	14.19%	7.46%	19.27%	-	-
Horiz. %	131.02%	130.83%	117.39%	146.37%	128.17%	119.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,053,886	1,033,387	926,115	919,955	816,326	679,819	651,691	7.66%
YoY %	1.98%	11.58%	0.67%	12.69%	20.08%	4.32%	-	-
Horiz. %	161.72%	158.57%	142.11%	141.16%	125.26%	104.32%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	27,186	27,192	33,776	34,163	16,179	17,004	8,485	19.58%
YoY %	-0.02%	-19.49%	-1.13%	111.16%	-4.85%	100.40%	-	-
Horiz. %	320.40%	320.47%	398.07%	402.63%	190.68%	200.40%	100.00%	-
Div Payout %	39.65%	21.42%	29.57%	25.96%	14.04%	14.71%	4.69%	-
YoY %	85.11%	-27.56%	13.91%	84.90%	-4.55%	213.65%	-	-
Horiz. %	845.42%	456.72%	630.49%	553.52%	299.36%	313.65%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,053,886	1,033,387	926,115	919,955	816,326	679,819	651,691	7.66%
YoY %	1.98%	11.58%	0.67%	12.69%	20.08%	4.32%	-	-
Horiz. %	161.72%	158.57%	142.11%	141.16%	125.26%	104.32%	100.00%	-
NOSH	680,154	679,859	680,966	691,695	680,272	339,909	339,422	11.26%
YoY %	0.04%	-0.16%	-1.55%	1.68%	100.13%	0.14%	-	-
Horiz. %	200.39%	200.30%	200.63%	203.79%	200.42%	100.14%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.93%	12.00%	12.19%	11.17%	11.26%	12.03%	20.35%	-
YoY %	-42.25%	-1.56%	9.13%	-0.80%	-6.40%	-40.88%	-	-
Horiz. %	34.05%	58.97%	59.90%	54.89%	55.33%	59.12%	100.00%	-
ROE	6.51%	12.29%	12.33%	14.31%	14.11%	17.00%	27.77%	-
YoY %	-47.03%	-0.32%	-13.84%	1.42%	-17.00%	-38.78%	-	-
Horiz. %	23.44%	44.26%	44.40%	51.53%	50.81%	61.22%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	148.57	154.91	139.09	168.76	150.42	282.60	262.05	-8.34%
YoY %	-4.09%	11.37%	-17.58%	12.19%	-46.77%	7.84%	-	-
Horiz. %	56.70%	59.11%	53.08%	64.40%	57.40%	107.84%	100.00%	-
EPS	10.21	18.68	16.77	19.03	16.94	34.00	53.32	-22.42%
YoY %	-45.34%	11.39%	-11.88%	12.34%	-50.18%	-36.23%	-	-
Horiz. %	19.15%	35.03%	31.45%	35.69%	31.77%	63.77%	100.00%	-
DPS	4.00	4.00	5.00	4.94	2.38	5.00	2.50	7.48%
YoY %	0.00%	-20.00%	1.21%	107.56%	-52.40%	100.00%	-	-
Horiz. %	160.00%	160.00%	200.00%	197.60%	95.20%	200.00%	100.00%	-
NAPS	1.57	1.52	1.36	1.33	1.20	2.00	1.92	-3.04%
YoY %	3.29%	11.76%	2.26%	10.83%	-40.00%	4.17%	-	-
Horiz. %	81.77%	79.17%	70.83%	69.27%	62.50%	104.17%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 691,695
RPS	36.66	38.71	34.81	42.91	37.61	35.31	32.69	1.77%
YoY %	-5.30%	11.20%	-18.88%	14.09%	6.51%	8.01%	-	-
Horiz. %	112.14%	118.42%	106.49%	131.26%	115.05%	108.01%	100.00%	-
EPS	2.52	4.67	4.20	4.84	4.23	4.25	6.65	-13.84%
YoY %	-46.04%	11.19%	-13.22%	14.42%	-0.47%	-36.09%	-	-
Horiz. %	37.89%	70.23%	63.16%	72.78%	63.61%	63.91%	100.00%	-
DPS	1.00	1.00	1.24	1.26	0.59	0.63	0.31	19.71%
YoY %	0.00%	-19.35%	-1.59%	113.56%	-6.35%	103.23%	-	-
Horiz. %	322.58%	322.58%	400.00%	406.45%	190.32%	203.23%	100.00%	-
NAPS	0.3874	0.3798	0.3404	0.3381	0.3001	0.2499	0.2395	7.66%
YoY %	2.00%	11.57%	0.68%	12.66%	20.09%	4.34%	-	-
Horiz. %	161.75%	158.58%	142.13%	141.17%	125.30%	104.34%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.11	3.24	2.10	1.97	2.07	1.86	2.92	-
P/RPS	1.42	2.09	1.51	1.17	1.38	0.66	1.11	3.85%
YoY %	-32.06%	38.41%	29.06%	-15.22%	109.09%	-40.54%	-	-
Horiz. %	127.93%	188.29%	136.04%	105.41%	124.32%	59.46%	100.00%	-
P/EPS	20.66	17.35	12.52	10.35	12.22	5.47	5.48	22.61%
YoY %	19.08%	38.58%	20.97%	-15.30%	123.40%	-0.18%	-	-
Horiz. %	377.01%	316.61%	228.47%	188.87%	222.99%	99.82%	100.00%	-
EY	4.84	5.76	7.99	9.66	8.18	18.28	18.26	-18.45%
YoY %	-15.97%	-27.91%	-17.29%	18.09%	-55.25%	0.11%	-	-
Horiz. %	26.51%	31.54%	43.76%	52.90%	44.80%	100.11%	100.00%	-
DY	1.90	1.23	2.38	2.51	1.15	2.69	0.86	12.94%
YoY %	54.47%	-48.32%	-5.18%	118.26%	-57.25%	212.79%	-	-
Horiz. %	220.93%	143.02%	276.74%	291.86%	133.72%	312.79%	100.00%	-
P/NAPS	1.34	2.13	1.54	1.48	1.72	0.93	1.52	-1.91%
YoY %	-37.09%	38.31%	4.05%	-13.95%	84.95%	-38.82%	-	-
Horiz. %	88.16%	140.13%	101.32%	97.37%	113.16%	61.18%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	26/02/16	26/08/14	28/08/13	17/08/12	22/08/11	26/08/10	-
Price	2.06	2.92	2.24	2.27	2.13	1.55	2.67	-
P/RPS	1.39	1.88	1.61	1.35	1.42	0.55	1.02	4.86%
YoY %	-26.06%	16.77%	19.26%	-4.93%	158.18%	-46.08%	-	-
Horiz. %	136.27%	184.31%	157.84%	132.35%	139.22%	53.92%	100.00%	-
P/EPS	20.17	15.64	13.36	11.93	12.58	4.56	5.01	23.85%
YoY %	28.96%	17.07%	11.99%	-5.17%	175.88%	-8.98%	-	-
Horiz. %	402.59%	312.18%	266.67%	238.12%	251.10%	91.02%	100.00%	-
EY	4.96	6.40	7.49	8.38	7.95	21.94	19.97	-19.26%
YoY %	-22.50%	-14.55%	-10.62%	5.41%	-63.76%	9.86%	-	-
Horiz. %	24.84%	32.05%	37.51%	41.96%	39.81%	109.86%	100.00%	-
DY	1.94	1.37	2.23	2.18	1.12	3.23	0.94	11.77%
YoY %	41.61%	-38.57%	2.29%	94.64%	-65.33%	243.62%	-	-
Horiz. %	206.38%	145.74%	237.23%	231.91%	119.15%	343.62%	100.00%	-
P/NAPS	1.31	1.92	1.65	1.71	1.78	0.78	1.39	-0.90%
YoY %	-31.77%	16.36%	-3.51%	-3.93%	128.21%	-43.88%	-	-
Horiz. %	94.24%	138.13%	118.71%	123.02%	128.06%	56.12%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:10:00

ADX

5 Mins

BUY

2024-05-16 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 15:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

284,182,500

REVENUE

0.235

-0.01

274,614,800

TOPGLOV

1.20

-0.06

273,419,200

HSI-HUZ

0.205

-0.04

240,864,400

MQTECH

0.015

-0.005

158,402,500

CAREPLS

0.345

-0.035

101,327,200

MYEG

1.04

+0.01

97,429,200

SINKUNG

0.15

+0.01

95,892,400

SUPERMX

1.00

-0.08

93,111,300

HSI-CV8

0.15

+0.015

85,318,600

More active Stocks

MPI

33.56

+1.04

198,300

F&N

33.24

+0.76

257,600

HEIM

24.76

+0.56

350,900

UTDPLT

26.16

+0.54

279,900

CARLSBG

20.14

+0.52

415,200

NESTLE

129.50

+0.50

31,700

ALLIANZ

22.08

+0.40

34,000

PANAMY

19.64

+0.38

20,800

KSENG

6.32

+0.34

525,700

PENTA

4.74

+0.29

4,025,200

More gainer Stocks

AJI

16.14

-0.42

226,500

AIRPORT

10.02

-0.38

25,793,800

KOSSAN

2.48

-0.26

22,326,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

HARTA

3.63

-0.19

35,847,400

AHEALTH

2.92

-0.15

788,800

ICAP

3.31

-0.13

409,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More