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

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	997,280	1,053,195	947,173	1,167,296	1,023,242	960,602	889,456	1.77%
YoY %	-5.31%	11.19%	-18.86%	14.08%	6.52%	8.00%	-	-
Horiz. %	112.12%	118.41%	106.49%	131.24%	115.04%	108.00%	100.00%	-
PBT	121,740	152,355	142,909	149,876	125,600	129,421	200,092	-7.34%
YoY %	-20.09%	6.61%	-4.65%	19.33%	-2.95%	-35.32%	-	-
Horiz. %	60.84%	76.14%	71.42%	74.90%	62.77%	64.68%	100.00%	-
Tax	-52,676	-26,011	-27,404	-19,527	-10,412	-13,822	-19,097	16.86%
YoY %	-102.51%	5.08%	-40.34%	-87.54%	24.67%	27.62%	-	-
Horiz. %	275.83%	136.20%	143.50%	102.25%	54.52%	72.38%	100.00%	-
NP	69,064	126,344	115,505	130,349	115,188	115,599	180,995	-13.75%
YoY %	-45.34%	9.38%	-11.39%	13.16%	-0.36%	-36.13%	-	-
Horiz. %	38.16%	69.81%	63.82%	72.02%	63.64%	63.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,565	126,965	114,209	131,619	115,218	115,582	180,995	-13.85%
YoY %	-46.00%	11.17%	-13.23%	14.23%	-0.31%	-36.14%	-	-
Horiz. %	37.88%	70.15%	63.10%	72.72%	63.66%	63.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.27%	17.07%	19.18%	13.03%	8.29%	10.68%	9.54%	-
YoY %	153.49%	-11.00%	47.20%	57.18%	-22.38%	11.95%	-	-
Horiz. %	453.56%	178.93%	201.05%	136.58%	86.90%	111.95%	100.00%	-
Total Cost	928,216	926,851	831,668	1,036,947	908,054	845,003	708,461	4.23%
YoY %	0.15%	11.44%	-19.80%	14.19%	7.46%	19.27%	-	-
Horiz. %	131.02%	130.83%	117.39%	146.37%	128.17%	119.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,053,886	1,033,387	926,115	919,955	816,326	679,819	651,691	7.66%
YoY %	1.98%	11.58%	0.67%	12.69%	20.08%	4.32%	-	-
Horiz. %	161.72%	158.57%	142.11%	141.16%	125.26%	104.32%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	27,186	27,192	33,776	34,163	16,179	17,004	8,485	19.58%
YoY %	-0.02%	-19.49%	-1.13%	111.16%	-4.85%	100.40%	-	-
Horiz. %	320.40%	320.47%	398.07%	402.63%	190.68%	200.40%	100.00%	-
Div Payout %	39.65%	21.42%	29.57%	25.96%	14.04%	14.71%	4.69%	-
YoY %	85.11%	-27.56%	13.91%	84.90%	-4.55%	213.65%	-	-
Horiz. %	845.42%	456.72%	630.49%	553.52%	299.36%	313.65%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,053,886	1,033,387	926,115	919,955	816,326	679,819	651,691	7.66%
YoY %	1.98%	11.58%	0.67%	12.69%	20.08%	4.32%	-	-
Horiz. %	161.72%	158.57%	142.11%	141.16%	125.26%	104.32%	100.00%	-
NOSH	680,154	679,859	680,966	691,695	680,272	339,909	339,422	11.26%
YoY %	0.04%	-0.16%	-1.55%	1.68%	100.13%	0.14%	-	-
Horiz. %	200.39%	200.30%	200.63%	203.79%	200.42%	100.14%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.93%	12.00%	12.19%	11.17%	11.26%	12.03%	20.35%	-
YoY %	-42.25%	-1.56%	9.13%	-0.80%	-6.40%	-40.88%	-	-
Horiz. %	34.05%	58.97%	59.90%	54.89%	55.33%	59.12%	100.00%	-
ROE	6.51%	12.29%	12.33%	14.31%	14.11%	17.00%	27.77%	-
YoY %	-47.03%	-0.32%	-13.84%	1.42%	-17.00%	-38.78%	-	-
Horiz. %	23.44%	44.26%	44.40%	51.53%	50.81%	61.22%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	148.57	154.91	139.09	168.76	150.42	282.60	262.05	-8.34%
YoY %	-4.09%	11.37%	-17.58%	12.19%	-46.77%	7.84%	-	-
Horiz. %	56.70%	59.11%	53.08%	64.40%	57.40%	107.84%	100.00%	-
EPS	10.21	18.68	16.77	19.03	16.94	34.00	53.32	-22.42%
YoY %	-45.34%	11.39%	-11.88%	12.34%	-50.18%	-36.23%	-	-
Horiz. %	19.15%	35.03%	31.45%	35.69%	31.77%	63.77%	100.00%	-
DPS	4.00	4.00	5.00	4.94	2.38	5.00	2.50	7.48%
YoY %	0.00%	-20.00%	1.21%	107.56%	-52.40%	100.00%	-	-
Horiz. %	160.00%	160.00%	200.00%	197.60%	95.20%	200.00%	100.00%	-
NAPS	1.57	1.52	1.36	1.33	1.20	2.00	1.92	-3.04%
YoY %	3.29%	11.76%	2.26%	10.83%	-40.00%	4.17%	-	-
Horiz. %	81.77%	79.17%	70.83%	69.27%	62.50%	104.17%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 691,695
RPS	36.66	38.71	34.81	42.91	37.61	35.31	32.69	1.77%
YoY %	-5.30%	11.20%	-18.88%	14.09%	6.51%	8.01%	-	-
Horiz. %	112.14%	118.42%	106.49%	131.26%	115.05%	108.01%	100.00%	-
EPS	2.52	4.67	4.20	4.84	4.23	4.25	6.65	-13.84%
YoY %	-46.04%	11.19%	-13.22%	14.42%	-0.47%	-36.09%	-	-
Horiz. %	37.89%	70.23%	63.16%	72.78%	63.61%	63.91%	100.00%	-
DPS	1.00	1.00	1.24	1.26	0.59	0.63	0.31	19.71%
YoY %	0.00%	-19.35%	-1.59%	113.56%	-6.35%	103.23%	-	-
Horiz. %	322.58%	322.58%	400.00%	406.45%	190.32%	203.23%	100.00%	-
NAPS	0.3874	0.3798	0.3404	0.3381	0.3001	0.2499	0.2395	7.66%
YoY %	2.00%	11.57%	0.68%	12.66%	20.09%	4.34%	-	-
Horiz. %	161.75%	158.58%	142.13%	141.17%	125.30%	104.34%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-32.06%	38.41%	29.06%	-15.22%	109.09%	-40.54%	-	-
Horiz. %	127.93%	188.29%	136.04%	105.41%	124.32%	59.46%	100.00%	-
P/EPS	20.66	17.35	12.52	10.35	12.22	5.47	5.48	22.61%
YoY %	19.08%	38.58%	20.97%	-15.30%	123.40%	-0.18%	-	-
Horiz. %	377.01%	316.61%	228.47%	188.87%	222.99%	99.82%	100.00%	-
EY	4.84	5.76	7.99	9.66	8.18	18.28	18.26	-18.45%
YoY %	-15.97%	-27.91%	-17.29%	18.09%	-55.25%	0.11%	-	-
Horiz. %	26.51%	31.54%	43.76%	52.90%	44.80%	100.11%	100.00%	-
DY	1.90	1.23	2.38	2.51	1.15	2.69	0.86	12.94%
YoY %	54.47%	-48.32%	-5.18%	118.26%	-57.25%	212.79%	-	-
Horiz. %	220.93%	143.02%	276.74%	291.86%	133.72%	312.79%	100.00%	-
P/NAPS	1.34	2.13	1.54	1.48	1.72	0.93	1.52	-1.91%
YoY %	-37.09%	38.31%	4.05%	-13.95%	84.95%	-38.82%	-	-
Horiz. %	88.16%	140.13%	101.32%	97.37%	113.16%	61.18%	100.00%	-

	31/12/16	31/12/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-26.06%	16.77%	19.26%	-4.93%	158.18%	-46.08%	-	-
Horiz. %	136.27%	184.31%	157.84%	132.35%	139.22%	53.92%	100.00%	-
P/EPS	20.17	15.64	13.36	11.93	12.58	4.56	5.01	23.85%
YoY %	28.96%	17.07%	11.99%	-5.17%	175.88%	-8.98%	-	-
Horiz. %	402.59%	312.18%	266.67%	238.12%	251.10%	91.02%	100.00%	-
EY	4.96	6.40	7.49	8.38	7.95	21.94	19.97	-19.26%
YoY %	-22.50%	-14.55%	-10.62%	5.41%	-63.76%	9.86%	-	-
Horiz. %	24.84%	32.05%	37.51%	41.96%	39.81%	109.86%	100.00%	-
DY	1.94	1.37	2.23	2.18	1.12	3.23	0.94	11.77%
YoY %	41.61%	-38.57%	2.29%	94.64%	-65.33%	243.62%	-	-
Horiz. %	206.38%	145.74%	237.23%	231.91%	119.15%	343.62%	100.00%	-
P/NAPS	1.31	1.92	1.65	1.71	1.78	0.78	1.39	-0.90%
YoY %	-31.77%	16.36%	-3.51%	-3.93%	128.21%	-43.88%	-	-
Horiz. %	94.24%	138.13%	118.71%	123.02%	128.06%	56.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos