[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
02-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.71%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 726,135 480,622 248,522 1,021,358 750,709 479,290 241,370 107.97%
PBT 97,836 64,000 30,705 112,132 87,638 53,550 25,614 143.75%
Tax -8,206 -5,970 -2,680 -8,081 -9,754 -6,566 -1,210 257.03%
NP 89,630 58,030 28,025 104,051 77,884 46,984 24,404 137.48%
-
NP to SH 89,582 57,982 27,982 104,164 77,901 46,984 24,404 137.39%
-
Tax Rate 8.39% 9.33% 8.73% 7.21% 11.13% 12.26% 4.72% -
Total Cost 636,505 422,592 220,497 917,307 672,825 432,306 216,966 104.52%
-
Net Worth 842,804 815,690 794,634 384,732 680,061 679,565 706,968 12.39%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,593 - - 16,172 10,200 - - -
Div Payout % 15.17% - - 15.53% 13.09% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 842,804 815,690 794,634 384,732 680,061 679,565 706,968 12.39%
NOSH 679,681 679,742 679,174 340,471 340,030 339,782 339,888 58.52%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.34% 12.07% 11.28% 10.19% 10.37% 9.80% 10.11% -
ROE 10.63% 7.11% 3.52% 27.07% 11.45% 6.91% 3.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 106.83 70.71 36.59 299.98 220.78 141.06 71.01 31.19%
EPS 13.18 8.53 4.12 30.60 24.59 14.57 7.18 49.75%
DPS 2.00 0.00 0.00 4.75 3.00 0.00 0.00 -
NAPS 1.24 1.20 1.17 1.13 2.00 2.00 2.08 -29.09%
Adjusted Per Share Value based on latest NOSH - 341,612
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.69 17.67 9.13 37.54 27.59 17.62 8.87 108.00%
EPS 3.29 2.13 1.03 3.83 2.86 1.73 0.90 136.74%
DPS 0.50 0.00 0.00 0.59 0.37 0.00 0.00 -
NAPS 0.3098 0.2998 0.2921 0.1414 0.25 0.2498 0.2599 12.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.06 2.07 1.88 1.91 1.28 1.86 2.15 -
P/RPS 1.93 2.93 5.14 0.64 0.58 1.32 3.03 -25.90%
P/EPS 15.63 24.27 45.63 6.24 5.59 13.45 29.94 -35.08%
EY 6.40 4.12 2.19 16.02 17.90 7.43 3.34 54.09%
DY 0.97 0.00 0.00 2.49 2.34 0.00 0.00 -
P/NAPS 1.66 1.72 1.61 1.69 0.64 0.93 1.03 37.34%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 17/08/12 28/05/12 02/03/12 24/10/11 22/08/11 13/05/11 -
Price 2.01 2.13 1.79 2.01 1.61 1.55 1.98 -
P/RPS 1.88 3.01 4.89 0.67 0.73 1.10 2.79 -23.08%
P/EPS 15.25 24.97 43.45 6.57 7.03 11.21 27.58 -32.55%
EY 6.56 4.00 2.30 15.22 14.23 8.92 3.63 48.20%
DY 1.00 0.00 0.00 2.36 1.86 0.00 0.00 -
P/NAPS 1.62 1.78 1.53 1.78 0.81 0.78 0.95 42.59%

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