[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 100.62%
YoY- -21.4%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 647,935 505,738 1,053,195 470,373 650,544 480,622 479,290 4.74%
PBT 98,289 53,473 152,355 64,399 76,570 64,000 53,550 9.77%
Tax -32,896 -11,538 -26,011 -11,172 -9,604 -5,970 -6,566 28.08%
NP 65,393 41,935 126,344 53,227 66,966 58,030 46,984 5.20%
-
NP to SH 63,804 42,107 126,965 53,358 67,883 57,982 46,984 4.81%
-
Tax Rate 33.47% 21.58% 17.07% 17.35% 12.54% 9.33% 12.26% -
Total Cost 582,542 463,803 926,851 417,146 583,578 422,592 432,306 4.68%
-
Net Worth 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 679,565 6.96%
Dividend
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 19,869 - 27,201 - - - - -
Div Payout % 31.14% - 21.42% - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,053,093 1,053,886 1,033,673 925,597 916,592 815,690 679,565 6.96%
NOSH 680,154 680,154 680,048 680,586 689,167 679,742 339,782 11.25%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.09% 8.29% 12.00% 11.32% 10.29% 12.07% 9.80% -
ROE 6.06% 4.00% 12.28% 5.76% 7.41% 7.11% 6.91% -
Per Share
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 97.83 75.34 154.87 69.11 94.40 70.71 141.06 -5.46%
EPS 9.63 6.27 18.67 7.84 9.85 8.53 14.57 -6.16%
DPS 3.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.52 1.36 1.33 1.20 2.00 -3.46%
Adjusted Per Share Value based on latest NOSH - 680,966
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.36 19.80 41.23 18.41 25.47 18.81 18.76 4.73%
EPS 2.50 1.65 4.97 2.09 2.66 2.27 1.84 4.82%
DPS 0.78 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.4123 0.4126 0.4047 0.3623 0.3588 0.3193 0.266 6.96%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.00 2.11 3.24 2.10 1.97 2.07 1.86 -
P/RPS 2.04 2.80 0.00 3.04 2.09 2.93 1.32 6.91%
P/EPS 20.76 33.64 0.00 26.79 20.00 24.27 13.45 6.89%
EY 4.82 2.97 0.00 3.73 5.00 4.12 7.43 -6.43%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.34 3.24 1.54 1.48 1.72 0.93 4.77%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/02/18 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 -
Price 2.20 2.06 2.92 2.24 2.27 2.13 1.55 -
P/RPS 2.25 2.73 0.00 3.24 2.40 3.01 1.10 11.62%
P/EPS 22.84 32.84 0.00 28.57 23.05 24.97 11.21 11.55%
EY 4.38 3.05 0.00 3.50 4.34 4.00 8.92 -10.35%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.31 2.92 1.65 1.71 1.78 0.78 9.16%

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