[SUPERMX] YoY Annual (Unaudited) Result on 30-Jun-2016 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,489,316 1,304,460 1,126,550 1,544,786 1,048,151 997,374 1,021,358 5.15%
PBT 172,607 167,187 110,409 220,593 148,157 137,306 112,132 5.91%
Tax -48,950 -56,216 -37,109 -67,150 -29,167 -15,893 -8,081 27.14%
NP 123,657 110,971 73,300 153,443 118,990 121,413 104,051 2.32%
-
NP to SH 123,754 107,021 70,206 153,392 119,716 121,718 104,164 2.32%
-
Tax Rate 28.36% 33.62% 33.61% 30.44% 19.69% 11.57% 7.21% -
Total Cost 1,365,659 1,193,489 1,053,250 1,391,343 929,161 875,961 917,307 5.44%
-
Net Worth 1,087,889 1,028,064 1,052,063 1,033,950 897,788 838,624 384,732 14.86%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Div 19,660 52,721 - 54,418 34,007 34,090 16,172 2.63%
Div Payout % 15.89% 49.26% - 35.48% 28.41% 28.01% 15.53% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,087,889 1,028,064 1,052,063 1,033,950 897,788 838,624 384,732 14.86%
NOSH 1,360,308 680,154 680,154 680,230 680,142 681,808 340,471 20.27%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.30% 8.51% 6.51% 9.93% 11.35% 12.17% 10.19% -
ROE 11.38% 10.41% 6.67% 14.84% 13.33% 14.51% 27.07% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
RPS 113.63 197.94 168.12 227.10 154.11 146.28 299.98 -12.13%
EPS 9.44 16.24 10.48 22.55 17.60 17.90 30.60 -14.51%
DPS 1.50 8.00 0.00 8.00 5.00 5.00 4.75 -14.24%
NAPS 0.83 1.56 1.57 1.52 1.32 1.23 1.13 -4.02%
Adjusted Per Share Value based on latest NOSH - 678,700
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.30 51.07 44.10 60.47 41.03 39.04 39.98 5.15%
EPS 4.84 4.19 2.75 6.00 4.69 4.76 4.08 2.30%
DPS 0.77 2.06 0.00 2.13 1.33 1.33 0.63 2.71%
NAPS 0.4259 0.4025 0.4119 0.4048 0.3515 0.3283 0.1506 14.86%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 -
Price 1.67 4.17 1.99 2.15 2.77 1.93 1.91 -
P/RPS 1.47 2.11 1.18 0.00 1.80 1.32 0.64 11.72%
P/EPS 17.69 25.68 18.99 0.00 15.74 10.81 6.24 14.90%
EY 5.65 3.89 5.26 0.00 6.35 9.25 16.02 -12.97%
DY 0.90 1.92 0.00 0.00 1.81 2.59 2.49 -12.68%
P/NAPS 2.01 2.67 1.27 1.43 2.10 1.57 1.69 2.33%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/19 29/08/18 29/08/17 29/08/16 27/02/14 26/02/13 02/03/12 -
Price 1.49 3.92 1.81 2.12 2.90 1.80 2.01 -
P/RPS 1.31 1.98 1.08 0.00 1.88 1.23 0.67 9.35%
P/EPS 15.78 24.14 17.28 0.00 16.48 10.08 6.57 12.39%
EY 6.34 4.14 5.79 0.00 6.07 9.92 15.22 -11.01%
DY 1.01 2.04 0.00 0.00 1.72 2.78 2.36 -10.69%
P/NAPS 1.80 2.51 1.15 1.41 2.20 1.46 1.78 0.14%

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