[SUPERMX] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 17.66%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,092,146 1,054,989 1,053,195 1,021,208 986,601 995,319 1,004,384 5.74%
PBT 162,857 157,612 152,355 138,619 121,660 124,381 128,294 17.25%
Tax -59,099 -35,757 -26,011 -30,492 -29,975 -30,732 -33,097 47.23%
NP 103,758 121,855 126,344 108,127 91,685 93,649 95,197 5.91%
-
NP to SH 103,732 121,688 126,965 108,210 91,966 93,985 95,634 5.57%
-
Tax Rate 36.29% 22.69% 17.07% 22.00% 24.64% 24.71% 25.80% -
Total Cost 988,388 933,134 926,851 913,081 894,916 901,670 909,187 5.73%
-
Net Worth 1,031,623 1,054,965 1,033,387 1,054,960 978,843 972,049 680,169 32.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 40,783 40,804 27,192 34,000 47,600 34,005 34,005 12.89%
Div Payout % 39.32% 33.53% 21.42% 31.42% 51.76% 36.18% 35.56% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,031,623 1,054,965 1,033,387 1,054,960 978,843 972,049 680,169 32.04%
NOSH 678,700 680,622 679,859 680,619 679,752 679,754 680,169 -0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.50% 11.55% 12.00% 10.59% 9.29% 9.41% 9.48% -
ROE 10.06% 11.53% 12.29% 10.26% 9.40% 9.67% 14.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 160.92 155.00 154.91 150.04 145.14 146.42 147.67 5.90%
EPS 15.28 17.88 18.68 15.90 13.53 13.83 14.06 5.70%
DPS 6.00 6.00 4.00 5.00 7.00 5.00 5.00 12.93%
NAPS 1.52 1.55 1.52 1.55 1.44 1.43 1.00 32.23%
Adjusted Per Share Value based on latest NOSH - 680,619
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.75 41.30 41.23 39.98 38.62 38.96 39.32 5.73%
EPS 4.06 4.76 4.97 4.24 3.60 3.68 3.74 5.63%
DPS 1.60 1.60 1.06 1.33 1.86 1.33 1.33 13.12%
NAPS 0.4039 0.413 0.4045 0.413 0.3832 0.3805 0.2663 32.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.15 2.58 3.24 2.03 2.07 2.10 1.68 -
P/RPS 1.34 1.66 2.09 1.35 1.43 1.43 1.14 11.38%
P/EPS 14.07 14.43 17.35 12.77 15.30 15.19 11.95 11.51%
EY 7.11 6.93 5.76 7.83 6.54 6.58 8.37 -10.31%
DY 2.79 2.33 1.23 2.46 3.38 2.38 2.98 -4.30%
P/NAPS 1.41 1.66 2.13 1.31 1.44 1.47 1.68 -11.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 26/02/16 26/11/15 26/08/15 25/05/15 02/03/15 -
Price 2.12 2.57 2.92 2.29 2.24 1.94 2.05 -
P/RPS 1.32 1.66 1.88 1.53 1.54 1.32 1.39 -3.38%
P/EPS 13.87 14.37 15.64 14.40 16.56 14.03 14.58 -3.27%
EY 7.21 6.96 6.40 6.94 6.04 7.13 6.86 3.37%
DY 2.83 2.33 1.37 2.18 3.13 2.58 2.44 10.40%
P/NAPS 1.39 1.66 1.92 1.48 1.56 1.36 2.05 -22.83%

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