[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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

242

CAPITALA

CAPITAL A BERHAD

230

PBBANK

PUBLIC BANK BHD

188

DNEX

DAGANG NEXCHANGE BERHAD

187

YTL

YTL CORPORATION BHD

158

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.13

0.00

19,210,100

EPICON

0.455

-0.015

18,999,100

TWL

0.03

0.00

14,633,000

BSLCORP-OR

0.005

0.00

12,469,600

MINETEC

0.15

0.00

10,996,400

PASUKGB

0.175

+0.035

9,860,900

ICONIC-WA

0.04

0.00

9,510,000

More active Stocks

AJI

20.60

+0.86

244,900

TENAGA

12.24

+0.22

605,100

YTLPOWR

4.76

+0.15

2,130,600

BURSA

7.69

+0.11

163,400

HSI-CVF

0.64

+0.10

32,000

DLADY

33.80

+0.10

300

KHIND

2.75

+0.10

100

HSI-CVA

0.45

+0.095

183,500

CHINAETF-MYR

4.75

+0.09

11,900

SHH

1.25

+0.09

10,000

More gainer Stocks

APOLLO

6.73

-0.31

35,600

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

UTDPLT

25.20

-0.10

10,700

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

ICBC-CJ

0.005

-0.075

22,500

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