[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 4.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,504,306 1,295,870 1,011,476 1,148,940 940,746 1,301,088 961,244 7.12%
PBT 213,986 196,578 106,946 166,205 128,798 153,140 128,000 8.21%
Tax -64,606 -65,792 -23,076 -28,375 -22,344 -19,208 -11,940 29.62%
NP 149,380 130,786 83,870 137,829 106,454 133,932 116,060 3.95%
-
NP to SH 148,156 127,608 84,214 138,507 106,716 135,766 115,964 3.83%
-
Tax Rate 30.19% 33.47% 21.58% 17.07% 17.35% 12.54% 9.33% -
Total Cost 1,354,926 1,165,084 927,606 1,011,110 834,292 1,167,156 845,184 7.52%
-
Net Worth 1,049,046 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 3.94%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Div 19,669 39,739 - 29,674 - - - -
Div Payout % 13.28% 31.14% - 21.42% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,049,046 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 3.94%
NOSH 680,154 680,154 680,154 680,048 680,586 689,167 679,742 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.93% 10.09% 8.29% 12.00% 11.32% 10.29% 12.07% -
ROE 14.12% 12.12% 7.99% 13.40% 11.53% 14.81% 14.22% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 229.44 195.66 150.68 168.95 138.23 188.79 141.41 7.72%
EPS 22.60 19.26 12.54 20.37 15.68 19.70 17.06 4.41%
DPS 3.00 6.00 0.00 4.36 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.57 1.52 1.36 1.33 1.20 4.52%
Adjusted Per Share Value based on latest NOSH - 679,859
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 58.89 50.73 39.60 44.98 36.83 50.93 37.63 7.12%
EPS 5.80 5.00 3.30 5.42 4.18 5.31 4.54 3.83%
DPS 0.77 1.56 0.00 1.16 0.00 0.00 0.00 -
NAPS 0.4107 0.4123 0.4126 0.4047 0.3623 0.3588 0.3193 3.94%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 -
Price 3.48 2.00 2.11 3.24 2.10 1.97 2.07 -
P/RPS 1.52 1.02 1.40 0.00 1.52 1.04 1.46 0.62%
P/EPS 15.40 10.38 16.82 0.00 13.39 10.00 12.13 3.73%
EY 6.49 9.63 5.95 0.00 7.47 10.00 8.24 -3.60%
DY 0.86 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.26 1.34 3.24 1.54 1.48 1.72 3.70%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 12/02/19 14/02/18 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 -
Price 1.60 2.20 2.06 2.92 2.24 2.27 2.13 -
P/RPS 0.70 1.12 1.37 0.00 1.62 1.20 1.51 -11.14%
P/EPS 7.08 11.42 16.42 0.00 14.29 11.52 12.49 -8.35%
EY 14.12 8.76 6.09 0.00 7.00 8.68 8.01 9.10%
DY 1.87 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.38 1.31 2.92 1.65 1.71 1.78 -8.48%

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