[SUPERMX] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.35%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 997,280 1,053,195 947,173 1,167,296 1,023,242 960,602 889,456 1.77%
PBT 121,740 152,355 142,909 149,876 125,600 129,421 200,092 -7.34%
Tax -52,676 -26,011 -27,404 -19,527 -10,412 -13,822 -19,097 16.86%
NP 69,064 126,344 115,505 130,349 115,188 115,599 180,995 -13.75%
-
NP to SH 68,565 126,965 114,209 131,619 115,218 115,582 180,995 -13.85%
-
Tax Rate 43.27% 17.07% 19.18% 13.03% 8.29% 10.68% 9.54% -
Total Cost 928,216 926,851 831,668 1,036,947 908,054 845,003 708,461 4.23%
-
Net Worth 1,053,886 1,033,387 926,115 919,955 816,326 679,819 651,691 7.66%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 27,186 27,192 33,776 34,163 16,179 17,004 8,485 19.58%
Div Payout % 39.65% 21.42% 29.57% 25.96% 14.04% 14.71% 4.69% -
Equity
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,053,886 1,033,387 926,115 919,955 816,326 679,819 651,691 7.66%
NOSH 680,154 679,859 680,966 691,695 680,272 339,909 339,422 11.26%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.93% 12.00% 12.19% 11.17% 11.26% 12.03% 20.35% -
ROE 6.51% 12.29% 12.33% 14.31% 14.11% 17.00% 27.77% -
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 148.57 154.91 139.09 168.76 150.42 282.60 262.05 -8.34%
EPS 10.21 18.68 16.77 19.03 16.94 34.00 53.32 -22.42%
DPS 4.00 4.00 5.00 4.94 2.38 5.00 2.50 7.48%
NAPS 1.57 1.52 1.36 1.33 1.20 2.00 1.92 -3.04%
Adjusted Per Share Value based on latest NOSH - 691,695
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.04 41.23 37.08 45.70 40.06 37.60 34.82 1.77%
EPS 2.68 4.97 4.47 5.15 4.51 4.52 7.09 -13.88%
DPS 1.06 1.06 1.32 1.34 0.63 0.67 0.33 19.63%
NAPS 0.4126 0.4045 0.3625 0.3601 0.3196 0.2661 0.2551 7.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.11 3.24 2.10 1.97 2.07 1.86 2.92 -
P/RPS 1.42 2.09 1.51 1.17 1.38 0.66 1.11 3.85%
P/EPS 20.66 17.35 12.52 10.35 12.22 5.47 5.48 22.61%
EY 4.84 5.76 7.99 9.66 8.18 18.28 18.26 -18.45%
DY 1.90 1.23 2.38 2.51 1.15 2.69 0.86 12.94%
P/NAPS 1.34 2.13 1.54 1.48 1.72 0.93 1.52 -1.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/02/17 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 26/08/10 -
Price 2.06 2.92 2.24 2.27 2.13 1.55 2.67 -
P/RPS 1.39 1.88 1.61 1.35 1.42 0.55 1.02 4.86%
P/EPS 20.17 15.64 13.36 11.93 12.58 4.56 5.01 23.85%
EY 4.96 6.40 7.49 8.38 7.95 21.94 19.97 -19.26%
DY 1.94 1.37 2.23 2.18 1.12 3.23 0.94 11.77%
P/NAPS 1.31 1.92 1.65 1.71 1.78 0.78 1.39 -0.90%

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