[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 7.76%
YoY- -39.2%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,248,084 1,126,550 1,085,285 1,011,476 1,076,008 1,544,786 1,095,597 9.06%
PBT 162,620 110,409 99,154 106,946 105,952 220,593 159,291 1.38%
Tax -50,244 -37,109 -17,524 -23,076 -26,700 -67,150 -33,622 30.67%
NP 112,376 73,300 81,630 83,870 79,252 153,443 125,669 -7.17%
-
NP to SH 111,604 70,206 82,480 84,214 78,148 153,392 125,687 -7.61%
-
Tax Rate 30.90% 33.61% 17.67% 21.58% 25.20% 30.44% 21.11% -
Total Cost 1,135,708 1,053,250 1,003,654 927,606 996,756 1,391,343 969,928 11.08%
-
Net Worth 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 1,033,950 1,054,194 0.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 22,363 - - 54,418 34,977 -
Div Payout % - - 27.11% - - 35.48% 27.83% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 1,033,950 1,054,194 0.63%
NOSH 680,154 680,154 680,154 680,154 676,020 680,230 680,125 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.00% 6.51% 7.52% 8.29% 7.37% 9.93% 11.47% -
ROE 10.49% 6.67% 7.88% 7.99% 7.61% 14.84% 11.92% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 187.64 168.12 161.77 150.68 159.17 227.10 161.09 10.69%
EPS 16.76 10.48 12.29 12.54 11.56 22.55 18.48 -6.29%
DPS 0.00 0.00 3.33 0.00 0.00 8.00 5.14 -
NAPS 1.60 1.57 1.56 1.57 1.52 1.52 1.55 2.13%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.86 44.10 42.49 39.60 42.12 60.47 42.89 9.06%
EPS 4.37 2.75 3.23 3.30 3.06 6.00 4.92 -7.59%
DPS 0.00 0.00 0.88 0.00 0.00 2.13 1.37 -
NAPS 0.4166 0.4119 0.4097 0.4126 0.4023 0.4048 0.4127 0.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.70 1.99 1.99 2.11 2.18 2.15 2.58 -
P/RPS 0.91 1.18 1.23 1.40 1.37 0.00 0.00 -
P/EPS 10.13 18.99 16.19 16.82 18.86 0.00 0.00 -
EY 9.87 5.26 6.18 5.95 5.30 0.00 0.00 -
DY 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.27 1.28 1.34 1.43 1.43 2.58 -44.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 30/05/17 24/02/17 29/11/16 29/08/16 27/05/16 -
Price 1.99 1.81 2.00 2.06 2.23 2.12 2.57 -
P/RPS 1.06 1.08 1.24 1.37 1.40 0.00 0.00 -
P/EPS 11.86 17.28 16.27 16.42 19.29 0.00 0.00 -
EY 8.43 5.79 6.15 6.09 5.18 0.00 0.00 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.28 1.31 1.47 1.41 2.57 -38.45%

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