[SUPERMX] QoQ Cumulative 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- 52.75%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 470,373 232,273 1,048,151 935,108 650,544 320,540 997,374 -39.49%
PBT 64,399 32,140 148,157 117,096 76,570 36,767 137,306 -39.71%
Tax -11,172 -5,833 -29,167 -13,681 -9,604 -4,674 -15,893 -20.99%
NP 53,227 26,307 118,990 103,415 66,966 32,093 121,413 -42.37%
-
NP to SH 53,358 26,596 119,716 103,689 67,883 31,787 121,718 -42.37%
-
Tax Rate 17.35% 18.15% 19.69% 11.68% 12.54% 12.71% 11.57% -
Total Cost 417,146 205,966 929,161 831,693 583,578 288,447 875,961 -39.10%
-
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 13,643 - - 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 5.76% 2.94% 13.33% 11.09% 7.41% 3.69% 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 69.11 34.15 154.11 137.08 94.40 47.60 146.28 -39.42%
EPS 7.84 3.91 17.60 15.20 9.85 4.72 17.90 -42.41%
DPS 0.00 0.00 5.00 2.00 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 18.41 9.09 41.03 36.61 25.47 12.55 39.04 -39.49%
EPS 2.09 1.04 4.69 4.06 2.66 1.24 4.76 -42.31%
DPS 0.00 0.00 1.33 0.53 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 3.04 7.61 1.80 1.95 2.09 3.82 1.32 74.66%
P/EPS 26.79 66.50 15.74 17.57 20.00 38.56 10.81 83.43%
EY 3.73 1.50 6.35 5.69 5.00 2.59 9.25 -45.50%
DY 0.00 0.00 1.81 0.75 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 3.24 6.97 1.88 1.95 2.40 4.33 1.23 91.07%
P/EPS 28.57 60.87 16.48 17.57 23.05 43.64 10.08 100.66%
EY 3.50 1.64 6.07 5.69 4.34 2.29 9.92 -50.16%
DY 0.00 0.00 1.72 0.75 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