[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.45%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 997,374 968,180 961,244 994,088 1,021,358 1,000,945 958,580 2.66%
PBT 137,306 130,448 128,000 122,820 112,132 116,850 107,100 17.92%
Tax -15,893 -10,941 -11,940 -10,720 -8,081 -13,005 -13,132 13.50%
NP 121,413 119,506 116,060 112,100 104,051 103,845 93,968 18.53%
-
NP to SH 121,718 119,442 115,964 111,928 104,164 103,868 93,968 18.73%
-
Tax Rate 11.57% 8.39% 9.33% 8.73% 7.21% 11.13% 12.26% -
Total Cost 875,961 848,673 845,184 881,988 917,307 897,100 864,612 0.86%
-
Net Worth 838,624 842,804 815,690 794,634 384,732 680,061 679,565 14.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 34,090 18,124 - - 16,172 13,601 - -
Div Payout % 28.01% 15.17% - - 15.53% 13.09% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 838,624 842,804 815,690 794,634 384,732 680,061 679,565 14.97%
NOSH 681,808 679,681 679,742 679,174 340,471 340,030 339,782 58.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.17% 12.34% 12.07% 11.28% 10.19% 10.37% 9.80% -
ROE 14.51% 14.17% 14.22% 14.09% 27.07% 15.27% 13.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.28 142.45 141.41 146.37 299.98 294.37 282.12 -35.33%
EPS 17.90 17.57 17.06 16.48 30.60 32.79 29.14 -27.63%
DPS 5.00 2.67 0.00 0.00 4.75 4.00 0.00 -
NAPS 1.23 1.24 1.20 1.17 1.13 2.00 2.00 -27.57%
Adjusted Per Share Value based on latest NOSH - 679,174
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.04 37.90 37.63 38.92 39.98 39.18 37.53 2.65%
EPS 4.76 4.68 4.54 4.38 4.08 4.07 3.68 18.62%
DPS 1.33 0.71 0.00 0.00 0.63 0.53 0.00 -
NAPS 0.3283 0.3299 0.3193 0.3111 0.1506 0.2662 0.266 14.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.93 2.06 2.07 1.88 1.91 1.28 1.86 -
P/RPS 1.32 1.45 1.46 1.28 0.64 0.43 0.66 58.40%
P/EPS 10.81 11.72 12.13 11.41 6.24 4.19 6.73 36.95%
EY 9.25 8.53 8.24 8.77 16.02 23.86 14.87 -27.02%
DY 2.59 1.29 0.00 0.00 2.49 3.13 0.00 -
P/NAPS 1.57 1.66 1.72 1.61 1.69 0.64 0.93 41.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 17/08/12 28/05/12 02/03/12 24/10/11 22/08/11 -
Price 1.80 2.01 2.13 1.79 2.01 1.61 1.55 -
P/RPS 1.23 1.41 1.51 1.22 0.67 0.55 0.55 70.59%
P/EPS 10.08 11.44 12.49 10.86 6.57 5.27 5.60 47.70%
EY 9.92 8.74 8.01 9.21 15.22 18.97 17.84 -32.25%
DY 2.78 1.33 0.00 0.00 2.36 2.48 0.00 -
P/NAPS 1.46 1.62 1.78 1.53 1.78 0.81 0.78 51.59%

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