[SUPERMX] QoQ TTM Result on 31-Mar-2015

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2015
Profit Trend
QoQ- -1.72%
YoY- -23.55%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,053,195 1,021,208 986,601 995,319 1,004,384 940,992 947,173 7.30%
PBT 152,355 138,619 121,660 124,381 128,294 134,765 142,909 4.34%
Tax -26,011 -30,492 -29,975 -30,732 -33,097 -28,201 -27,404 -3.40%
NP 126,344 108,127 91,685 93,649 95,197 106,564 115,505 6.14%
-
NP to SH 126,965 108,210 91,966 93,985 95,634 106,217 114,209 7.29%
-
Tax Rate 17.07% 22.00% 24.64% 24.71% 25.80% 20.93% 19.18% -
Total Cost 926,851 913,081 894,916 901,670 909,187 834,428 831,668 7.47%
-
Net Worth 1,033,387 1,054,960 978,843 972,049 680,169 951,999 926,115 7.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 27,192 34,000 47,600 34,005 34,005 34,016 33,776 -13.42%
Div Payout % 21.42% 31.42% 51.76% 36.18% 35.56% 32.03% 29.57% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,033,387 1,054,960 978,843 972,049 680,169 951,999 926,115 7.55%
NOSH 679,859 680,619 679,752 679,754 680,169 679,999 680,966 -0.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.00% 10.59% 9.29% 9.41% 9.48% 11.32% 12.19% -
ROE 12.29% 10.26% 9.40% 9.67% 14.06% 11.16% 12.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 154.91 150.04 145.14 146.42 147.67 138.38 139.09 7.42%
EPS 18.68 15.90 13.53 13.83 14.06 15.62 16.77 7.43%
DPS 4.00 5.00 7.00 5.00 5.00 5.00 5.00 -13.78%
NAPS 1.52 1.55 1.44 1.43 1.00 1.40 1.36 7.67%
Adjusted Per Share Value based on latest NOSH - 679,754
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.23 39.98 38.62 38.96 39.32 36.84 37.08 7.30%
EPS 4.97 4.24 3.60 3.68 3.74 4.16 4.47 7.30%
DPS 1.06 1.33 1.86 1.33 1.33 1.33 1.32 -13.57%
NAPS 0.4045 0.413 0.3832 0.3805 0.2663 0.3727 0.3625 7.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.24 2.03 2.07 2.10 1.68 2.20 2.10 -
P/RPS 2.09 1.35 1.43 1.43 1.14 1.59 1.51 24.12%
P/EPS 17.35 12.77 15.30 15.19 11.95 14.08 12.52 24.22%
EY 5.76 7.83 6.54 6.58 8.37 7.10 7.99 -19.55%
DY 1.23 2.46 3.38 2.38 2.98 2.27 2.38 -35.52%
P/NAPS 2.13 1.31 1.44 1.47 1.68 1.57 1.54 24.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 26/08/15 25/05/15 02/03/15 07/11/14 26/08/14 -
Price 2.92 2.29 2.24 1.94 2.05 2.33 2.24 -
P/RPS 1.88 1.53 1.54 1.32 1.39 1.68 1.61 10.85%
P/EPS 15.64 14.40 16.56 14.03 14.58 14.92 13.36 11.04%
EY 6.40 6.94 6.04 7.13 6.86 6.70 7.49 -9.92%
DY 1.37 2.18 3.13 2.58 2.44 2.15 2.23 -27.66%
P/NAPS 1.92 1.48 1.56 1.36 2.05 1.66 1.65 10.60%

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