[SUPERMX] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 17.66%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,359,491 1,169,569 1,051,280 1,021,208 1,039,077 1,069,393 1,029,061 4.37%
PBT 179,208 124,576 141,018 138,619 150,453 143,368 120,240 6.32%
Tax -60,362 -42,995 -55,791 -30,492 -26,995 -17,887 -12,405 27.54%
NP 118,846 81,581 85,227 108,127 123,458 125,481 107,835 1.50%
-
NP to SH 115,062 78,571 84,814 108,210 122,931 126,135 107,870 0.99%
-
Tax Rate 33.68% 34.51% 39.56% 22.00% 17.94% 12.48% 10.32% -
Total Cost 1,240,645 1,087,988 966,053 913,081 915,619 943,912 921,226 4.68%
-
Net Worth 1,022,820 1,064,264 1,027,551 1,054,960 904,672 862,020 794,634 3.95%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div 52,854 16,772 40,783 34,000 33,776 34,163 16,179 19.96%
Div Payout % 45.94% 21.35% 48.09% 31.42% 27.48% 27.09% 15.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,022,820 1,064,264 1,027,551 1,054,960 904,672 862,020 794,634 3.95%
NOSH 680,154 680,154 676,020 680,619 680,204 673,453 679,174 0.02%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.74% 6.98% 8.11% 10.59% 11.88% 11.73% 10.48% -
ROE 11.25% 7.38% 8.25% 10.26% 13.59% 14.63% 13.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 207.35 175.83 155.51 150.04 152.76 158.79 151.52 4.94%
EPS 17.55 11.81 12.55 15.90 18.07 18.73 15.88 1.54%
DPS 8.00 2.50 6.00 5.00 5.00 5.00 2.38 20.48%
NAPS 1.56 1.60 1.52 1.55 1.33 1.28 1.17 4.52%
Adjusted Per Share Value based on latest NOSH - 680,619
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 53.22 45.79 41.15 39.98 40.68 41.86 40.28 4.37%
EPS 4.50 3.08 3.32 4.24 4.81 4.94 4.22 0.99%
DPS 2.07 0.66 1.60 1.33 1.32 1.34 0.63 20.06%
NAPS 0.4004 0.4166 0.4023 0.413 0.3542 0.3375 0.3111 3.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 3.24 1.70 2.18 2.03 2.60 1.82 1.88 -
P/RPS 1.56 0.97 1.40 1.35 1.70 1.15 1.24 3.59%
P/EPS 18.46 14.39 17.38 12.77 14.39 9.72 11.84 7.06%
EY 5.42 6.95 5.76 7.83 6.95 10.29 8.45 -6.59%
DY 2.47 1.47 2.75 2.46 1.92 2.75 1.27 10.76%
P/NAPS 2.08 1.06 1.43 1.31 1.95 1.42 1.61 4.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 01/11/18 21/11/17 29/11/16 26/11/15 29/05/14 31/05/13 28/05/12 -
Price 3.24 2.00 2.23 2.29 2.38 2.06 1.79 -
P/RPS 1.56 1.14 1.43 1.53 1.56 1.30 1.18 4.38%
P/EPS 18.46 16.93 17.77 14.40 13.17 11.00 11.27 7.88%
EY 5.42 5.91 5.63 6.94 7.59 9.09 8.87 -7.29%
DY 2.47 1.25 2.69 2.18 2.10 2.43 1.33 9.98%
P/NAPS 2.08 1.25 1.47 1.48 1.79 1.61 1.53 4.83%

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