[SUPERMX] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -18.24%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,126,550 1,080,504 997,280 1,051,280 1,092,146 1,054,989 1,053,195 4.59%
PBT 110,409 109,150 121,740 141,018 162,857 157,612 152,355 -19.33%
Tax -37,109 -41,067 -52,676 -55,791 -59,099 -35,757 -26,011 26.75%
NP 73,300 68,083 69,064 85,227 103,758 121,855 126,344 -30.46%
-
NP to SH 70,207 68,649 68,565 84,814 103,732 121,688 126,965 -32.65%
-
Tax Rate 33.61% 37.62% 43.27% 39.56% 36.29% 22.69% 17.07% -
Total Cost 1,053,250 1,012,421 928,216 966,053 988,388 933,134 926,851 8.90%
-
Net Worth 1,052,063 1,046,594 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,772 30,346 27,186 40,783 40,783 40,804 27,192 -27.56%
Div Payout % 23.89% 44.21% 39.65% 48.09% 39.32% 33.53% 21.42% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,052,063 1,046,594 1,053,886 1,027,551 1,031,623 1,054,965 1,033,387 1.20%
NOSH 680,154 680,154 680,154 676,020 678,700 680,622 679,859 0.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.51% 6.30% 6.93% 8.11% 9.50% 11.55% 12.00% -
ROE 6.67% 6.56% 6.51% 8.25% 10.06% 11.53% 12.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 168.12 161.05 148.57 155.51 160.92 155.00 154.91 5.61%
EPS 10.48 10.23 10.21 12.55 15.28 17.88 18.68 -32.00%
DPS 2.50 4.50 4.00 6.00 6.00 6.00 4.00 -26.92%
NAPS 1.57 1.56 1.57 1.52 1.52 1.55 1.52 2.18%
Adjusted Per Share Value based on latest NOSH - 676,020
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.41 39.72 36.66 38.64 40.14 38.78 38.71 4.60%
EPS 2.58 2.52 2.52 3.12 3.81 4.47 4.67 -32.69%
DPS 0.62 1.12 1.00 1.50 1.50 1.50 1.00 -27.31%
NAPS 0.3867 0.3847 0.3874 0.3777 0.3792 0.3878 0.3798 1.20%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.99 1.99 2.11 2.18 2.15 2.58 3.24 -
P/RPS 1.18 1.24 1.42 1.40 1.34 1.66 2.09 -31.71%
P/EPS 18.99 19.45 20.66 17.38 14.07 14.43 17.35 6.21%
EY 5.26 5.14 4.84 5.76 7.11 6.93 5.76 -5.87%
DY 1.26 2.26 1.90 2.75 2.79 2.33 1.23 1.62%
P/NAPS 1.27 1.28 1.34 1.43 1.41 1.66 2.13 -29.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 29/08/16 27/05/16 26/02/16 -
Price 1.81 2.00 2.06 2.23 2.12 2.57 2.92 -
P/RPS 1.08 1.24 1.39 1.43 1.32 1.66 1.88 -30.91%
P/EPS 17.28 19.55 20.17 17.77 13.87 14.37 15.64 6.88%
EY 5.79 5.12 4.96 5.63 7.21 6.96 6.40 -6.46%
DY 1.38 2.25 1.94 2.69 2.83 2.33 1.37 0.48%
P/NAPS 1.15 1.28 1.31 1.47 1.39 1.66 1.92 -28.96%

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