[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.83%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 940,746 929,092 1,048,151 1,246,810 1,301,088 1,282,160 997,374 -3.83%
PBT 128,798 128,560 148,157 156,128 153,140 147,068 137,306 -4.18%
Tax -22,344 -23,332 -29,167 -18,241 -19,208 -18,696 -15,893 25.57%
NP 106,454 105,228 118,990 137,886 133,932 128,372 121,413 -8.41%
-
NP to SH 106,716 106,384 119,716 138,252 135,766 127,148 121,718 -8.41%
-
Tax Rate 17.35% 18.15% 19.69% 11.68% 12.54% 12.71% 11.57% -
Total Cost 834,292 823,864 929,161 1,108,924 1,167,156 1,153,788 875,961 -3.20%
-
Net Worth 925,597 904,672 897,788 934,565 916,592 862,020 838,624 6.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 34,007 18,191 - - 34,090 -
Div Payout % - - 28.41% 13.16% - - 28.01% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 925,597 904,672 897,788 934,565 916,592 862,020 838,624 6.81%
NOSH 680,586 680,204 680,142 682,164 689,167 673,453 681,808 -0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.32% 11.33% 11.35% 11.06% 10.29% 10.01% 12.17% -
ROE 11.53% 11.76% 13.33% 14.79% 14.81% 14.75% 14.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.23 136.59 154.11 182.77 188.79 190.39 146.28 -3.71%
EPS 15.68 15.64 17.60 20.27 19.70 18.88 17.90 -8.47%
DPS 0.00 0.00 5.00 2.67 0.00 0.00 5.00 -
NAPS 1.36 1.33 1.32 1.37 1.33 1.28 1.23 6.94%
Adjusted Per Share Value based on latest NOSH - 668,022
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.83 36.37 41.03 48.81 50.93 50.19 39.04 -3.82%
EPS 4.18 4.16 4.69 5.41 5.31 4.98 4.76 -8.31%
DPS 0.00 0.00 1.33 0.71 0.00 0.00 1.33 -
NAPS 0.3623 0.3542 0.3515 0.3659 0.3588 0.3375 0.3283 6.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.10 2.60 2.77 2.67 1.97 1.82 1.93 -
P/RPS 1.52 1.90 1.80 1.46 1.04 0.96 1.32 9.89%
P/EPS 13.39 16.62 15.74 13.17 10.00 9.64 10.81 15.38%
EY 7.47 6.02 6.35 7.59 10.00 10.37 9.25 -13.31%
DY 0.00 0.00 1.81 1.00 0.00 0.00 2.59 -
P/NAPS 1.54 1.95 2.10 1.95 1.48 1.42 1.57 -1.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 -
Price 2.24 2.38 2.90 2.67 2.27 2.06 1.80 -
P/RPS 1.62 1.74 1.88 1.46 1.20 1.08 1.23 20.21%
P/EPS 14.29 15.22 16.48 13.17 11.52 10.91 10.08 26.27%
EY 7.00 6.57 6.07 7.59 8.68 9.17 9.92 -20.78%
DY 0.00 0.00 1.72 1.00 0.00 0.00 2.78 -
P/NAPS 1.65 1.79 2.20 1.95 1.71 1.61 1.46 8.52%

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