[SUPERMX] QoQ 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- -12.48%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 335,914 312,021 312,585 308,226 236,737 269,002 266,539 16.62%
PBT 57,634 40,655 36,042 20,894 26,985 26,488 34,783 39.89%
Tax -20,335 -12,561 -23,966 -1,605 -4,863 -6,675 -27,924 -19.01%
NP 37,299 28,094 12,076 19,289 22,122 19,813 6,859 208.28%
-
NP to SH 35,903 27,901 8,345 19,754 22,571 19,537 6,787 202.68%
-
Tax Rate 35.28% 30.90% 66.49% 7.68% 18.02% 25.20% 80.28% -
Total Cost 298,615 283,927 300,509 288,937 214,615 249,189 259,680 9.73%
-
Net Worth 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 1,031,623 1.37%
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 - - 13,574 28.82%
Div Payout % 55.34% - - 84.91% - - 200.00% -
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 1,031,623 1.37%
NOSH 680,154 680,154 680,154 680,154 680,154 676,020 678,700 0.14%
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 11.10% 9.00% 3.86% 6.26% 9.34% 7.37% 2.57% -
ROE 3.41% 2.62% 0.79% 1.89% 2.14% 1.90% 0.66% -
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 50.72 46.91 46.65 45.94 35.27 39.79 39.27 18.54%
EPS 5.42 4.19 1.25 2.94 3.36 2.89 1.00 207.60%
DPS 3.00 0.00 0.00 2.50 0.00 0.00 2.00 30.94%
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 13.15 12.21 12.24 12.07 9.27 10.53 10.43 16.65%
EPS 1.41 1.09 0.33 0.77 0.88 0.76 0.27 200.09%
DPS 0.78 0.00 0.00 0.66 0.00 0.00 0.53 29.29%
NAPS 0.4123 0.4166 0.4119 0.4097 0.4126 0.4023 0.4039 1.37%
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 3.94 3.62 4.27 4.33 5.98 5.48 0.00 -
P/EPS 36.90 40.53 159.80 67.59 62.75 75.43 0.00 -
EY 2.71 2.47 0.63 1.48 1.59 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 4.34 4.24 3.88 4.35 5.84 5.60 0.00 -
P/EPS 40.58 47.44 145.34 67.92 61.26 77.16 0.00 -
EY 2.46 2.11 0.69 1.47 1.63 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