[SUPERMX] QoQ Quarter Result on 30-Jun-2017 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -57.76%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 327,069 335,914 312,021 312,585 308,226 236,737 269,002 13.93%
PBT 45,454 57,634 40,655 36,042 20,894 26,985 26,488 43.38%
Tax -11,363 -20,335 -12,561 -23,966 -1,605 -4,863 -6,675 42.61%
NP 34,091 37,299 28,094 12,076 19,289 22,122 19,813 43.63%
-
NP to SH 33,376 35,903 27,901 8,345 19,754 22,571 19,537 42.95%
-
Tax Rate 25.00% 35.28% 30.90% 66.49% 7.68% 18.02% 25.20% -
Total Cost 292,978 298,615 283,927 300,509 288,937 214,615 249,189 11.40%
-
Net Worth 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 2.27%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 19,803 19,869 - - 16,772 - - -
Div Payout % 59.34% 55.34% - - 84.91% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 2.27%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 676,020 0.40%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.42% 11.10% 9.00% 3.86% 6.26% 9.34% 7.37% -
ROE 3.14% 3.41% 2.62% 0.79% 1.89% 2.14% 1.90% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 49.55 50.72 46.91 46.65 45.94 35.27 39.79 15.76%
EPS 5.06 5.42 4.19 1.25 2.94 3.36 2.89 45.31%
DPS 3.00 3.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.61 1.59 1.60 1.57 1.56 1.57 1.52 3.91%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.80 13.15 12.21 12.24 12.07 9.27 10.53 13.91%
EPS 1.31 1.41 1.09 0.33 0.77 0.88 0.76 43.80%
DPS 0.78 0.78 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.4161 0.4123 0.4166 0.4119 0.4097 0.4126 0.4023 2.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.53 2.00 1.70 1.99 1.99 2.11 2.18 -
P/RPS 5.11 3.94 3.62 4.27 4.33 5.98 5.48 -4.55%
P/EPS 50.04 36.90 40.53 159.80 67.59 62.75 75.43 -23.95%
EY 2.00 2.71 2.47 0.63 1.48 1.59 1.33 31.28%
DY 1.19 1.50 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 1.57 1.26 1.06 1.27 1.28 1.34 1.43 6.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 14/02/18 21/11/17 29/08/17 30/05/17 24/02/17 29/11/16 -
Price 3.23 2.20 1.99 1.81 2.00 2.06 2.23 -
P/RPS 6.52 4.34 4.24 3.88 4.35 5.84 5.60 10.68%
P/EPS 63.89 40.58 47.44 145.34 67.92 61.26 77.16 -11.83%
EY 1.57 2.46 2.11 0.69 1.47 1.63 1.30 13.41%
DY 0.93 1.36 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 2.01 1.38 1.24 1.15 1.28 1.31 1.47 23.21%

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