[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.9%
YoY- 16.85%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,246,810 1,301,088 1,282,160 997,374 968,180 961,244 994,088 16.28%
PBT 156,128 153,140 147,068 137,306 130,448 128,000 122,820 17.33%
Tax -18,241 -19,208 -18,696 -15,893 -10,941 -11,940 -10,720 42.48%
NP 137,886 133,932 128,372 121,413 119,506 116,060 112,100 14.78%
-
NP to SH 138,252 135,766 127,148 121,718 119,442 115,964 111,928 15.10%
-
Tax Rate 11.68% 12.54% 12.71% 11.57% 8.39% 9.33% 8.73% -
Total Cost 1,108,924 1,167,156 1,153,788 875,961 848,673 845,184 881,988 16.47%
-
Net Worth 934,565 916,592 862,020 838,624 842,804 815,690 794,634 11.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 18,191 - - 34,090 18,124 - - -
Div Payout % 13.16% - - 28.01% 15.17% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 934,565 916,592 862,020 838,624 842,804 815,690 794,634 11.40%
NOSH 682,164 689,167 673,453 681,808 679,681 679,742 679,174 0.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.06% 10.29% 10.01% 12.17% 12.34% 12.07% 11.28% -
ROE 14.79% 14.81% 14.75% 14.51% 14.17% 14.22% 14.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 182.77 188.79 190.39 146.28 142.45 141.41 146.37 15.94%
EPS 20.27 19.70 18.88 17.90 17.57 17.06 16.48 14.78%
DPS 2.67 0.00 0.00 5.00 2.67 0.00 0.00 -
NAPS 1.37 1.33 1.28 1.23 1.24 1.20 1.17 11.08%
Adjusted Per Share Value based on latest NOSH - 685,747
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.83 47.82 47.13 36.66 35.59 35.33 36.54 16.28%
EPS 5.08 4.99 4.67 4.47 4.39 4.26 4.11 15.15%
DPS 0.67 0.00 0.00 1.25 0.67 0.00 0.00 -
NAPS 0.3435 0.3369 0.3168 0.3082 0.3098 0.2998 0.2921 11.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.67 1.97 1.82 1.93 2.06 2.07 1.88 -
P/RPS 1.46 1.04 0.96 1.32 1.45 1.46 1.28 9.15%
P/EPS 13.17 10.00 9.64 10.81 11.72 12.13 11.41 10.02%
EY 7.59 10.00 10.37 9.25 8.53 8.24 8.77 -9.17%
DY 1.00 0.00 0.00 2.59 1.29 0.00 0.00 -
P/NAPS 1.95 1.48 1.42 1.57 1.66 1.72 1.61 13.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 -
Price 2.67 2.27 2.06 1.80 2.01 2.13 1.79 -
P/RPS 1.46 1.20 1.08 1.23 1.41 1.51 1.22 12.70%
P/EPS 13.17 11.52 10.91 10.08 11.44 12.49 10.86 13.70%
EY 7.59 8.68 9.17 9.92 8.74 8.01 9.21 -12.08%
DY 1.00 0.00 0.00 2.78 1.33 0.00 0.00 -
P/NAPS 1.95 1.71 1.61 1.46 1.62 1.78 1.53 17.53%

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