[SUPERMX] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 0.12%
YoY- -43.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Revenue 1,578,649 1,442,808 1,287,589 1,080,504 1,054,989 1,206,347 997,336 6.31%
PBT 185,747 179,853 179,785 109,150 157,612 156,566 125,348 5.38%
Tax -44,412 -58,713 -68,225 -41,067 -35,757 -21,368 -9,460 22.88%
NP 141,335 121,140 111,560 68,083 121,855 135,198 115,888 2.68%
-
NP to SH 141,027 118,536 105,525 68,649 121,688 135,825 115,928 2.64%
-
Tax Rate 23.91% 32.64% 37.95% 37.62% 22.69% 13.65% 7.55% -
Total Cost 1,437,314 1,321,668 1,176,029 1,012,421 933,134 1,071,149 881,448 6.73%
-
Net Worth 1,205,080 1,062,159 1,062,814 1,046,594 1,054,965 915,190 842,666 4.88%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Div - 23,015 39,673 30,346 40,804 33,932 19,569 -
Div Payout % - 19.42% 37.60% 44.21% 33.53% 24.98% 16.88% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Net Worth 1,205,080 1,062,159 1,062,814 1,046,594 1,054,965 915,190 842,666 4.88%
NOSH 1,360,308 1,360,308 680,154 680,154 680,622 668,022 679,569 9.68%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
NP Margin 8.95% 8.40% 8.66% 6.30% 11.55% 11.21% 11.62% -
ROE 11.70% 11.16% 9.93% 6.56% 11.53% 14.84% 13.76% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
RPS 120.52 110.03 195.05 161.05 155.00 180.58 146.76 -2.59%
EPS 10.77 9.04 15.99 10.23 17.88 20.33 17.06 -5.94%
DPS 0.00 1.76 6.00 4.50 6.00 5.08 2.88 -
NAPS 0.92 0.81 1.61 1.56 1.55 1.37 1.24 -3.89%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
RPS 58.03 53.03 47.33 39.72 38.78 44.34 36.66 6.31%
EPS 5.18 4.36 3.88 2.52 4.47 4.99 4.26 2.63%
DPS 0.00 0.85 1.46 1.12 1.50 1.25 0.72 -
NAPS 0.4429 0.3904 0.3907 0.3847 0.3878 0.3364 0.3097 4.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/13 28/09/12 -
Price 1.69 1.47 2.53 1.99 2.58 2.67 2.06 -
P/RPS 1.40 1.34 1.30 1.24 1.66 1.48 1.40 0.00%
P/EPS 15.70 16.26 15.83 19.45 14.43 13.13 12.08 3.55%
EY 6.37 6.15 6.32 5.14 6.93 7.62 8.28 -3.43%
DY 0.00 1.19 2.37 2.26 2.33 1.90 1.40 -
P/NAPS 1.84 1.81 1.57 1.28 1.66 1.95 1.66 1.38%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Date 20/05/20 14/05/19 28/05/18 30/05/17 27/05/16 28/11/13 27/11/12 -
Price 4.59 1.48 3.23 2.00 2.57 2.67 2.01 -
P/RPS 3.81 1.35 1.66 1.24 1.66 1.48 1.37 14.60%
P/EPS 42.63 16.37 20.21 19.55 14.37 13.13 11.78 18.69%
EY 2.35 6.11 4.95 5.12 6.96 7.62 8.49 -15.73%
DY 0.00 1.19 1.86 2.25 2.33 1.90 1.43 -
P/NAPS 4.99 1.83 2.01 1.28 1.66 1.95 1.62 16.17%

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