[SUPERMX] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.1%
YoY- -13.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,268,746 997,280 1,053,195 947,173 1,167,296 1,023,242 960,602 4.36%
PBT 155,225 121,740 152,355 142,909 149,876 125,600 129,421 2.83%
Tax -58,467 -52,676 -26,011 -27,404 -19,527 -10,412 -13,822 24.80%
NP 96,758 69,064 126,344 115,505 130,349 115,188 115,599 -2.69%
-
NP to SH 91,903 68,565 126,965 114,209 131,619 115,218 115,582 -3.46%
-
Tax Rate 37.67% 43.27% 17.07% 19.18% 13.03% 8.29% 10.68% -
Total Cost 1,171,988 928,216 926,851 831,668 1,036,947 908,054 845,003 5.15%
-
Net Worth 1,053,093 1,053,886 1,033,387 926,115 919,955 816,326 679,819 6.95%
Dividend
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 36,642 27,186 27,192 33,776 34,163 16,179 17,004 12.51%
Div Payout % 39.87% 39.65% 21.42% 29.57% 25.96% 14.04% 14.71% -
Equity
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,053,093 1,053,886 1,033,387 926,115 919,955 816,326 679,819 6.95%
NOSH 680,154 680,154 679,859 680,966 691,695 680,272 339,909 11.24%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.63% 6.93% 12.00% 12.19% 11.17% 11.26% 12.03% -
ROE 8.73% 6.51% 12.29% 12.33% 14.31% 14.11% 17.00% -
Per Share
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 191.56 148.57 154.91 139.09 168.76 150.42 282.60 -5.79%
EPS 13.88 10.21 18.68 16.77 19.03 16.94 34.00 -12.85%
DPS 5.50 4.00 4.00 5.00 4.94 2.38 5.00 1.47%
NAPS 1.59 1.57 1.52 1.36 1.33 1.20 2.00 -3.46%
Adjusted Per Share Value based on latest NOSH - 680,966
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 46.63 36.66 38.71 34.81 42.91 37.61 35.31 4.36%
EPS 3.38 2.52 4.67 4.20 4.84 4.23 4.25 -3.45%
DPS 1.35 1.00 1.00 1.24 1.26 0.59 0.63 12.42%
NAPS 0.3871 0.3874 0.3798 0.3404 0.3381 0.3001 0.2499 6.95%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.00 2.11 3.24 2.10 1.97 2.07 1.86 -
P/RPS 1.04 1.42 2.09 1.51 1.17 1.38 0.66 7.23%
P/EPS 14.41 20.66 17.35 12.52 10.35 12.22 5.47 16.04%
EY 6.94 4.84 5.76 7.99 9.66 8.18 18.28 -13.82%
DY 2.75 1.90 1.23 2.38 2.51 1.15 2.69 0.33%
P/NAPS 1.26 1.34 2.13 1.54 1.48 1.72 0.93 4.77%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/02/18 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 -
Price 2.20 2.06 2.92 2.24 2.27 2.13 1.55 -
P/RPS 1.15 1.39 1.88 1.61 1.35 1.42 0.55 11.99%
P/EPS 15.85 20.17 15.64 13.36 11.93 12.58 4.56 21.09%
EY 6.31 4.96 6.40 7.49 8.38 7.95 21.94 -17.42%
DY 2.50 1.94 1.37 2.23 2.18 1.12 3.23 -3.85%
P/NAPS 1.38 1.31 1.92 1.65 1.71 1.78 0.78 9.16%

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