[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 7.76%
YoY- -39.2%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Revenue 1,510,876 1,504,306 1,295,870 1,011,476 1,148,940 940,746 1,301,088 2.32%
PBT 148,544 213,986 196,578 106,946 166,205 128,798 153,140 -0.46%
Tax -38,580 -64,606 -65,792 -23,076 -28,375 -22,344 -19,208 11.31%
NP 109,964 149,380 130,786 83,870 137,829 106,454 133,932 -2.98%
-
NP to SH 109,824 148,156 127,608 84,214 138,507 106,716 135,766 -3.20%
-
Tax Rate 25.97% 30.19% 33.47% 21.58% 17.07% 17.35% 12.54% -
Total Cost 1,400,912 1,354,926 1,165,084 927,606 1,011,110 834,292 1,167,156 2.84%
-
Net Worth 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 925,597 916,592 3.16%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Div - 19,669 39,739 - 29,674 - - -
Div Payout % - 13.28% 31.14% - 21.42% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Net Worth 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 925,597 916,592 3.16%
NOSH 1,360,308 680,154 680,154 680,154 680,048 680,586 689,167 11.01%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
NP Margin 7.28% 9.93% 10.09% 8.29% 12.00% 11.32% 10.29% -
ROE 9.78% 14.12% 12.12% 7.99% 13.40% 11.53% 14.81% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
RPS 115.72 229.44 195.66 150.68 168.95 138.23 188.79 -7.24%
EPS 8.42 22.60 19.26 12.54 20.37 15.68 19.70 -12.24%
DPS 0.00 3.00 6.00 0.00 4.36 0.00 0.00 -
NAPS 0.86 1.60 1.59 1.57 1.52 1.36 1.33 -6.48%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
RPS 59.15 58.89 50.73 39.60 44.98 36.83 50.93 2.32%
EPS 4.30 5.80 5.00 3.30 5.42 4.18 5.31 -3.19%
DPS 0.00 0.77 1.56 0.00 1.16 0.00 0.00 -
NAPS 0.4396 0.4107 0.4123 0.4126 0.4047 0.3623 0.3588 3.17%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 -
Price 1.39 3.48 2.00 2.11 3.24 2.10 1.97 -
P/RPS 1.20 1.52 1.02 1.40 0.00 1.52 1.04 2.22%
P/EPS 16.52 15.40 10.38 16.82 0.00 13.39 10.00 8.02%
EY 6.05 6.49 9.63 5.95 0.00 7.47 10.00 -7.43%
DY 0.00 0.86 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.18 1.26 1.34 3.24 1.54 1.48 1.39%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Date 25/02/20 12/02/19 14/02/18 24/02/17 26/02/16 26/08/14 28/08/13 -
Price 1.65 1.60 2.20 2.06 2.92 2.24 2.27 -
P/RPS 1.43 0.70 1.12 1.37 0.00 1.62 1.20 2.73%
P/EPS 19.62 7.08 11.42 16.42 0.00 14.29 11.52 8.52%
EY 5.10 14.12 8.76 6.09 0.00 7.00 8.68 -7.84%
DY 0.00 1.87 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.00 1.38 1.31 2.92 1.65 1.71 1.79%

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