[SUPERMX] YoY TTM Result on 31-Dec-2012 [#4]

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
TTM Result
Revenue	1,126,550	1,092,146	1,127,344	997,375	1,021,909	936,789	814,836	4.41%
YoY %	3.15%	-3.12%	13.03%	-2.40%	9.09%	14.97%	-	-
Horiz. %	138.25%	134.03%	138.35%	122.40%	125.41%	114.97%	100.00%	-
PBT	110,409	162,857	155,080	137,307	115,148	178,982	151,797	-4.15%
YoY %	-32.20%	5.01%	12.94%	19.24%	-35.67%	17.91%	-	-
Horiz. %	72.73%	107.29%	102.16%	90.45%	75.86%	117.91%	100.00%	-
Tax	-37,109	-59,099	-25,836	-15,893	-10,935	-13,114	-22,637	6.81%
YoY %	37.21%	-128.75%	-62.56%	-45.34%	16.62%	42.07%	-	-
Horiz. %	163.93%	261.07%	114.13%	70.21%	48.31%	57.93%	100.00%	-
NP	73,300	103,758	129,244	121,414	104,213	165,868	129,160	-7.27%
YoY %	-29.35%	-19.72%	6.45%	16.51%	-37.17%	28.42%	-	-
Horiz. %	56.75%	80.33%	100.07%	94.00%	80.69%	128.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,207	103,732	128,734	121,718	104,292	165,851	129,160	-7.80%
YoY %	-32.32%	-19.42%	5.76%	16.71%	-37.12%	28.41%	-	-
Horiz. %	54.36%	80.31%	99.67%	94.24%	80.75%	128.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.61%	36.29%	16.66%	11.57%	9.50%	7.33%	14.91%	-
YoY %	-7.38%	117.83%	43.99%	21.79%	29.60%	-50.84%	-	-
Horiz. %	225.42%	243.39%	111.74%	77.60%	63.72%	49.16%	100.00%	-
Total Cost	1,053,250	988,388	998,100	875,961	917,696	770,921	685,676	5.88%
YoY %	6.56%	-0.97%	13.94%	-4.55%	19.04%	12.43%	-	-
Horiz. %	153.61%	144.15%	145.56%	127.75%	133.84%	112.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,052,063	1,031,623	898,317	884,614	775,459	680,187	558,107	8.81%
YoY %	1.98%	14.84%	1.55%	14.08%	14.01%	21.87%	-	-
Horiz. %	188.51%	184.84%	160.96%	158.50%	138.94%	121.87%	100.00%	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	16,772	40,783	33,776	34,163	16,179	25,490	-	-
YoY %	-58.88%	20.75%	-1.13%	111.16%	-36.53%	0.00%	-	-
Horiz. %	65.80%	160.00%	132.51%	134.03%	63.47%	100.00%	-	-
Div Payout %	23.89%	39.32%	26.24%	28.07%	15.51%	15.37%	-	-
YoY %	-39.24%	49.85%	-6.52%	80.98%	0.91%	0.00%	-	-
Horiz. %	155.43%	255.82%	170.72%	182.63%	100.91%	100.00%	-	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	1,052,063	1,031,623	898,317	884,614	775,459	680,187	558,107	8.81%
YoY %	1.98%	14.84%	1.55%	14.08%	14.01%	21.87%	-	-
Horiz. %	188.51%	184.84%	160.96%	158.50%	138.94%	121.87%	100.00%	-
NOSH	680,154	678,700	680,543	685,747	341,612	340,093	268,321	13.20%
YoY %	0.21%	-0.27%	-0.76%	100.74%	0.45%	26.75%	-	-
Horiz. %	253.49%	252.94%	253.63%	255.57%	127.31%	126.75%	100.00%	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	6.51%	9.50%	11.46%	12.17%	10.20%	17.71%	15.85%	-
YoY %	-31.47%	-17.10%	-5.83%	19.31%	-42.41%	11.74%	-	-
Horiz. %	41.07%	59.94%	72.30%	76.78%	64.35%	111.74%	100.00%	-
ROE	6.67%	10.06%	14.33%	13.76%	13.45%	24.38%	23.14%	-
YoY %	-33.70%	-29.80%	4.14%	2.30%	-44.83%	5.36%	-	-
Horiz. %	28.82%	43.47%	61.93%	59.46%	58.12%	105.36%	100.00%	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	168.12	160.92	165.65	145.44	299.14	275.45	303.68	-7.57%
YoY %	4.47%	-2.86%	13.90%	-51.38%	8.60%	-9.30%	-	-
Horiz. %	55.36%	52.99%	54.55%	47.89%	98.51%	90.70%	100.00%	-
EPS	10.48	15.28	18.92	17.75	30.53	48.77	48.14	-18.39%
YoY %	-31.41%	-19.24%	6.59%	-41.86%	-37.40%	1.31%	-	-
Horiz. %	21.77%	31.74%	39.30%	36.87%	63.42%	101.31%	100.00%	-
DPS	2.50	6.00	5.00	5.00	4.75	7.50	0.00	-
YoY %	-58.33%	20.00%	0.00%	5.26%	-36.67%	0.00%	-	-
Horiz. %	33.33%	80.00%	66.67%	66.67%	63.33%	100.00%	-	-
NAPS	1.57	1.52	1.32	1.29	2.27	2.00	2.08	-3.68%
YoY %	3.29%	15.15%	2.33%	-43.17%	13.50%	-3.85%	-	-
Horiz. %	75.48%	73.08%	63.46%	62.02%	109.13%	96.15%	100.00%	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 685,747
RPS	41.41	40.14	41.44	36.66	37.56	34.43	29.95	4.41%
YoY %	3.16%	-3.14%	13.04%	-2.40%	9.09%	14.96%	-	-
Horiz. %	138.26%	134.02%	138.36%	122.40%	125.41%	114.96%	100.00%	-
EPS	2.58	3.81	4.73	4.47	3.83	6.10	4.75	-7.81%
YoY %	-32.28%	-19.45%	5.82%	16.71%	-37.21%	28.42%	-	-
Horiz. %	54.32%	80.21%	99.58%	94.11%	80.63%	128.42%	100.00%	-
DPS	0.62	1.50	1.24	1.26	0.59	0.94	0.00	-
YoY %	-58.67%	20.97%	-1.59%	113.56%	-37.23%	0.00%	-	-
Horiz. %	65.96%	159.57%	131.91%	134.04%	62.77%	100.00%	-	-
NAPS	0.3867	0.3792	0.3302	0.3252	0.285	0.25	0.2051	8.82%
YoY %	1.98%	14.84%	1.54%	14.11%	14.00%	21.89%	-	-
Horiz. %	188.54%	184.89%	160.99%	158.56%	138.96%	121.89%	100.00%	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	1.99	2.15	2.77	1.93	1.91	1.99	2.36	-
P/RPS	1.18	1.34	1.67	1.33	0.64	0.72	0.78	5.67%
YoY %	-11.94%	-19.76%	25.56%	107.81%	-11.11%	-7.69%	-	-
Horiz. %	151.28%	171.79%	214.10%	170.51%	82.05%	92.31%	100.00%	-
P/EPS	18.99	14.07	14.64	10.87	6.26	4.08	4.90	19.79%
YoY %	34.97%	-3.89%	34.68%	73.64%	53.43%	-16.73%	-	-
Horiz. %	387.55%	287.14%	298.78%	221.84%	127.76%	83.27%	100.00%	-
EY	5.26	7.11	6.83	9.20	15.98	24.51	20.40	-16.53%
YoY %	-26.02%	4.10%	-25.76%	-42.43%	-34.80%	20.15%	-	-
Horiz. %	25.78%	34.85%	33.48%	45.10%	78.33%	120.15%	100.00%	-
DY	1.26	2.79	1.81	2.59	2.49	3.77	0.00	-
YoY %	-54.84%	54.14%	-30.12%	4.02%	-33.95%	0.00%	-	-
Horiz. %	33.42%	74.01%	48.01%	68.70%	66.05%	100.00%	-	-
P/NAPS	1.27	1.41	2.10	1.50	0.84	1.00	1.13	1.56%
YoY %	-9.93%	-32.86%	40.00%	78.57%	-16.00%	-11.50%	-	-
Horiz. %	112.39%	124.78%	185.84%	132.74%	74.34%	88.50%	100.00%	-

	30/06/17	30/06/16	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	29/08/16	27/02/14	26/02/13	02/03/12	14/02/11	19/02/10	-
Price	1.81	2.12	2.90	1.80	2.01	2.12	2.73	-
P/RPS	1.08	1.32	1.75	1.24	0.67	0.77	0.90	2.46%
YoY %	-18.18%	-24.57%	41.13%	85.07%	-12.99%	-14.44%	-	-
Horiz. %	120.00%	146.67%	194.44%	137.78%	74.44%	85.56%	100.00%	-
P/EPS	17.28	13.87	15.33	10.14	6.58	4.35	5.67	16.01%
YoY %	24.59%	-9.52%	51.18%	54.10%	51.26%	-23.28%	-	-
Horiz. %	304.76%	244.62%	270.37%	178.84%	116.05%	76.72%	100.00%	-
EY	5.79	7.21	6.52	9.86	15.19	23.00	17.63	-13.79%
YoY %	-19.69%	10.58%	-33.87%	-35.09%	-33.96%	30.46%	-	-
Horiz. %	32.84%	40.90%	36.98%	55.93%	86.16%	130.46%	100.00%	-
DY	1.38	2.83	1.72	2.78	2.36	3.54	0.00	-
YoY %	-51.24%	64.53%	-38.13%	17.80%	-33.33%	0.00%	-	-
Horiz. %	38.98%	79.94%	48.59%	78.53%	66.67%	100.00%	-	-
P/NAPS	1.15	1.39	2.20	1.40	0.89	1.06	1.31	-1.72%
YoY %	-17.27%	-36.82%	57.14%	57.30%	-16.04%	-19.08%	-	-
Horiz. %	87.79%	106.11%	167.94%	106.87%	67.94%	80.92%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos