[SUPERMX] QoQ Cumulative Quarter 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- 46.91%
YoY- -57.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 647,935 312,021 1,126,550 813,964 505,738 269,002 1,544,786 -43.87%
PBT 98,289 40,655 110,409 74,366 53,473 26,488 220,593 -41.57%
Tax -32,896 -12,561 -37,109 -13,143 -11,538 -6,675 -67,150 -37.77%
NP 65,393 28,094 73,300 61,223 41,935 19,813 153,443 -43.28%
-
NP to SH 63,804 27,901 70,206 61,860 42,107 19,537 153,392 -44.18%
-
Tax Rate 33.47% 30.90% 33.61% 17.67% 21.58% 25.20% 30.44% -
Total Cost 582,542 283,927 1,053,250 752,741 463,803 249,189 1,391,343 -43.94%
-
Net Worth 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 1,033,950 1.22%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,869 - - 16,772 - - 54,418 -48.82%
Div Payout % 31.14% - - 27.11% - - 35.48% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 1,033,950 1.22%
NOSH 680,154 680,154 680,154 680,154 680,154 676,020 680,230 -0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.09% 9.00% 6.51% 7.52% 8.29% 7.37% 9.93% -
ROE 6.06% 2.62% 6.67% 5.91% 4.00% 1.90% 14.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 97.83 46.91 168.12 121.33 75.34 39.79 227.10 -42.87%
EPS 9.63 4.19 10.48 9.22 6.27 2.89 22.55 -43.20%
DPS 3.00 0.00 0.00 2.50 0.00 0.00 8.00 -47.90%
NAPS 1.59 1.60 1.57 1.56 1.57 1.52 1.52 3.03%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.82 11.47 41.41 29.92 18.59 9.89 56.78 -43.87%
EPS 2.35 1.03 2.58 2.27 1.55 0.72 5.64 -44.12%
DPS 0.73 0.00 0.00 0.62 0.00 0.00 2.00 -48.83%
NAPS 0.3871 0.3912 0.3867 0.3847 0.3874 0.3777 0.38 1.23%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.00 1.70 1.99 1.99 2.11 2.18 2.15 -
P/RPS 2.04 3.62 1.18 1.64 2.80 5.48 0.00 -
P/EPS 20.76 40.53 18.99 21.58 33.64 75.43 0.00 -
EY 4.82 2.47 5.26 4.63 2.97 1.33 0.00 -
DY 1.50 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 1.26 1.06 1.27 1.28 1.34 1.43 1.43 -8.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 21/11/17 29/08/17 30/05/17 24/02/17 29/11/16 29/08/16 -
Price 2.20 1.99 1.81 2.00 2.06 2.23 2.12 -
P/RPS 2.25 4.24 1.08 1.65 2.73 5.60 0.00 -
P/EPS 22.84 47.44 17.28 21.69 32.84 77.16 0.00 -
EY 4.38 2.11 5.79 4.61 3.05 1.30 0.00 -
DY 1.36 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.38 1.24 1.15 1.28 1.31 1.47 1.41 -1.41%

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