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

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,169,569	1,051,280	1,021,208	1,039,077	1,069,393	1,029,061	957,507	3.12%
YoY %	11.25%	2.94%	-1.72%	-2.83%	3.92%	7.47%	-	-
Horiz. %	122.15%	109.79%	106.65%	108.52%	111.69%	107.47%	100.00%	-
PBT	124,576	141,018	138,619	150,453	143,368	120,240	150,314	-2.84%
YoY %	-11.66%	1.73%	-7.87%	4.94%	19.23%	-20.01%	-	-
Horiz. %	82.88%	93.82%	92.22%	100.09%	95.38%	79.99%	100.00%	-
Tax	-42,995	-55,791	-30,492	-26,995	-17,887	-12,405	-11,515	22.44%
YoY %	22.94%	-82.97%	-12.95%	-50.92%	-44.19%	-7.73%	-	-
Horiz. %	373.38%	484.51%	264.80%	234.43%	155.34%	107.73%	100.00%	-
NP	81,581	85,227	108,127	123,458	125,481	107,835	138,799	-7.84%
YoY %	-4.28%	-21.18%	-12.42%	-1.61%	16.36%	-22.31%	-	-
Horiz. %	58.78%	61.40%	77.90%	88.95%	90.40%	77.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,571	84,814	108,210	122,931	126,135	107,870	138,782	-8.37%
YoY %	-7.36%	-21.62%	-11.98%	-2.54%	16.93%	-22.27%	-	-
Horiz. %	56.61%	61.11%	77.97%	88.58%	90.89%	77.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.51%	39.56%	22.00%	17.94%	12.48%	10.32%	7.66%	-
YoY %	-12.77%	79.82%	22.63%	43.75%	20.93%	34.73%	-	-
Horiz. %	450.52%	516.45%	287.21%	234.20%	162.92%	134.73%	100.00%	-
Total Cost	1,087,988	966,053	913,081	915,619	943,912	921,226	818,708	4.46%
YoY %	12.62%	5.80%	-0.28%	-3.00%	2.46%	12.52%	-	-
Horiz. %	132.89%	118.00%	111.53%	111.84%	115.29%	112.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,264	1,027,551	1,054,960	904,672	862,020	794,634	706,968	6.48%
YoY %	3.57%	-2.60%	16.61%	4.95%	8.48%	12.40%	-	-
Horiz. %	150.54%	145.35%	149.22%	127.97%	121.93%	112.40%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	16,772	40,783	34,000	33,776	34,163	16,179	25,490	-6.23%
YoY %	-58.88%	19.95%	0.66%	-1.13%	111.16%	-36.53%	-	-
Horiz. %	65.80%	160.00%	133.39%	132.51%	134.03%	63.47%	100.00%	-
Div Payout %	21.35%	48.09%	31.42%	27.48%	27.09%	15.00%	18.37%	-
YoY %	-55.60%	53.06%	14.34%	1.44%	80.60%	-18.35%	-	-
Horiz. %	116.22%	261.79%	171.04%	149.59%	147.47%	81.65%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,064,264	1,027,551	1,054,960	904,672	862,020	794,634	706,968	6.48%
YoY %	3.57%	-2.60%	16.61%	4.95%	8.48%	12.40%	-	-
Horiz. %	150.54%	145.35%	149.22%	127.97%	121.93%	112.40%	100.00%	-
NOSH	680,154	676,020	680,619	680,204	673,453	679,174	339,888	11.25%
YoY %	0.61%	-0.68%	0.06%	1.00%	-0.84%	99.82%	-	-
Horiz. %	200.11%	198.89%	200.25%	200.13%	198.14%	199.82%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	6.98%	8.11%	10.59%	11.88%	11.73%	10.48%	14.50%	-
YoY %	-13.93%	-23.42%	-10.86%	1.28%	11.93%	-27.72%	-	-
Horiz. %	48.14%	55.93%	73.03%	81.93%	80.90%	72.28%	100.00%	-
ROE	7.38%	8.25%	10.26%	13.59%	14.63%	13.57%	19.63%	-
YoY %	-10.55%	-19.59%	-24.50%	-7.11%	7.81%	-30.87%	-	-
Horiz. %	37.60%	42.03%	52.27%	69.23%	74.53%	69.13%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	175.83	155.51	150.04	152.76	158.79	151.52	281.71	-6.98%
YoY %	13.07%	3.65%	-1.78%	-3.80%	4.80%	-46.21%	-	-
Horiz. %	62.42%	55.20%	53.26%	54.23%	56.37%	53.79%	100.00%	-
EPS	11.81	12.55	15.90	18.07	18.73	15.88	40.83	-17.35%
YoY %	-5.90%	-21.07%	-12.01%	-3.52%	17.95%	-61.11%	-	-
Horiz. %	28.92%	30.74%	38.94%	44.26%	45.87%	38.89%	100.00%	-
DPS	2.50	6.00	5.00	5.00	5.00	2.38	7.50	-15.53%
YoY %	-58.33%	20.00%	0.00%	0.00%	110.08%	-68.27%	-	-
Horiz. %	33.33%	80.00%	66.67%	66.67%	66.67%	31.73%	100.00%	-
NAPS	1.60	1.52	1.55	1.33	1.28	1.17	2.08	-3.95%
YoY %	5.26%	-1.94%	16.54%	3.91%	9.40%	-43.75%	-	-
Horiz. %	76.92%	73.08%	74.52%	63.94%	61.54%	56.25%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 680,204
RPS	42.99	38.64	37.54	38.19	39.31	37.82	35.19	3.12%
YoY %	11.26%	2.93%	-1.70%	-2.85%	3.94%	7.47%	-	-
Horiz. %	122.17%	109.80%	106.68%	108.53%	111.71%	107.47%	100.00%	-
EPS	2.89	3.12	3.98	4.52	4.64	3.96	5.10	-8.35%
YoY %	-7.37%	-21.61%	-11.95%	-2.59%	17.17%	-22.35%	-	-
Horiz. %	56.67%	61.18%	78.04%	88.63%	90.98%	77.65%	100.00%	-
DPS	0.62	1.50	1.25	1.24	1.26	0.59	0.94	-6.19%
YoY %	-58.67%	20.00%	0.81%	-1.59%	113.56%	-37.23%	-	-
Horiz. %	65.96%	159.57%	132.98%	131.91%	134.04%	62.77%	100.00%	-
NAPS	0.3912	0.3777	0.3878	0.3325	0.3168	0.2921	0.2599	6.48%
YoY %	3.57%	-2.60%	16.63%	4.96%	8.46%	12.39%	-	-
Horiz. %	150.52%	145.33%	149.21%	127.93%	121.89%	112.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
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	0.97	1.40	1.35	1.70	1.15	1.24	0.76	3.82%
YoY %	-30.71%	3.70%	-20.59%	47.83%	-7.26%	63.16%	-	-
Horiz. %	127.63%	184.21%	177.63%	223.68%	151.32%	163.16%	100.00%	-
P/EPS	14.39	17.38	12.77	14.39	9.72	11.84	5.27	16.69%
YoY %	-17.20%	36.10%	-11.26%	48.05%	-17.91%	124.67%	-	-
Horiz. %	273.06%	329.79%	242.31%	273.06%	184.44%	224.67%	100.00%	-
EY	6.95	5.76	7.83	6.95	10.29	8.45	18.99	-14.31%
YoY %	20.66%	-26.44%	12.66%	-32.46%	21.78%	-55.50%	-	-
Horiz. %	36.60%	30.33%	41.23%	36.60%	54.19%	44.50%	100.00%	-
DY	1.47	2.75	2.46	1.92	2.75	1.27	3.49	-12.44%
YoY %	-46.55%	11.79%	28.12%	-30.18%	116.54%	-63.61%	-	-
Horiz. %	42.12%	78.80%	70.49%	55.01%	78.80%	36.39%	100.00%	-
P/NAPS	1.06	1.43	1.31	1.95	1.42	1.61	1.03	0.44%
YoY %	-25.87%	9.16%	-32.82%	37.32%	-11.80%	56.31%	-	-
Horiz. %	102.91%	138.83%	127.18%	189.32%	137.86%	156.31%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	29/11/16	26/11/15	29/05/14	31/05/13	28/05/12	13/05/11	-
Price	2.00	2.23	2.29	2.38	2.06	1.79	1.98	-
P/RPS	1.14	1.43	1.53	1.56	1.30	1.18	0.70	7.78%
YoY %	-20.28%	-6.54%	-1.92%	20.00%	10.17%	68.57%	-	-
Horiz. %	162.86%	204.29%	218.57%	222.86%	185.71%	168.57%	100.00%	-
P/EPS	16.93	17.77	14.40	13.17	11.00	11.27	4.85	21.18%
YoY %	-4.73%	23.40%	9.34%	19.73%	-2.40%	132.37%	-	-
Horiz. %	349.07%	366.39%	296.91%	271.55%	226.80%	232.37%	100.00%	-
EY	5.91	5.63	6.94	7.59	9.09	8.87	20.62	-17.47%
YoY %	4.97%	-18.88%	-8.56%	-16.50%	2.48%	-56.98%	-	-
Horiz. %	28.66%	27.30%	33.66%	36.81%	44.08%	43.02%	100.00%	-
DY	1.25	2.69	2.18	2.10	2.43	1.33	3.79	-15.67%
YoY %	-53.53%	23.39%	3.81%	-13.58%	82.71%	-64.91%	-	-
Horiz. %	32.98%	70.98%	57.52%	55.41%	64.12%	35.09%	100.00%	-
P/NAPS	1.25	1.47	1.48	1.79	1.61	1.53	0.95	4.30%
YoY %	-14.97%	-0.68%	-17.32%	11.18%	5.23%	61.05%	-	-
Horiz. %	131.58%	154.74%	155.79%	188.42%	169.47%	161.05%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 08:00:00

TURTLE SYSTEM 55

Daily

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

TOPGLOV

1.16

+0.20

186,671,600

INIX-OR

0.02

0.00

141,839,900

SINKUNG

0.13

0.00

101,672,000

SUPERMX

0.995

+0.13

88,351,900

EDUSPEC-OR

0.005

0.00

75,002,700

CAREPLS

0.375

+0.07

67,997,100

TWL

0.03

+0.005

63,697,300

E&O-LR

0.055

+0.01

56,261,700

JAKS

0.125

-0.005

38,351,000

ICONIC

0.11

0.00

28,828,600

More active Stocks

HARTA

3.67

+0.71

27,069,800

KOSSAN

2.74

+0.36

13,571,300

HEIM

23.98

+0.30

69,400

HARTA-C1W

0.455

+0.275

1,001,000

KOSSAN-C60

0.72

+0.21

53,000

TOPGLOV

1.16

+0.20

186,671,600

F&N

32.48

+0.20

65,100

GREATEC

4.70

+0.17

800,800

HARTA-C2A

0.37

+0.165

6,623,000

HARTA-C1X

0.33

+0.165

1,089,000

More gainer Stocks

AJI

16.60

-0.28

100,800

SBAGAN

6.48

-0.13

27,800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

AHEALTH

3.08

-0.09

161,400

SUPERMX-C3Y

0.06

-0.09

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

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