[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -84.65%
YoY- -52.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,021,358 750,709 479,290 241,370 977,281 690,581 455,477 71.06%
PBT 112,132 87,638 53,550 25,614 183,835 144,563 103,114 5.73%
Tax -8,081 -9,754 -6,566 -1,210 -24,880 -9,091 -5,786 24.87%
NP 104,051 77,884 46,984 24,404 158,955 135,472 97,328 4.54%
-
NP to SH 104,164 77,901 46,984 24,404 158,939 135,446 97,328 4.61%
-
Tax Rate 7.21% 11.13% 12.26% 4.72% 13.53% 6.29% 5.61% -
Total Cost 917,307 672,825 432,306 216,966 818,326 555,109 358,149 86.87%
-
Net Worth 384,732 680,061 679,565 706,968 690,335 688,938 651,802 -29.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,172 10,200 - - 25,505 8,484 8,487 53.51%
Div Payout % 15.53% 13.09% - - 16.05% 6.26% 8.72% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 384,732 680,061 679,565 706,968 690,335 688,938 651,802 -29.56%
NOSH 340,471 340,030 339,782 339,888 340,066 339,378 339,480 0.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.19% 10.37% 9.80% 10.11% 16.27% 19.62% 21.37% -
ROE 27.07% 11.45% 6.91% 3.45% 23.02% 19.66% 14.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 299.98 220.78 141.06 71.01 287.38 203.48 134.17 70.73%
EPS 30.60 24.59 14.57 7.18 46.74 39.91 28.67 4.42%
DPS 4.75 3.00 0.00 0.00 7.50 2.50 2.50 53.22%
NAPS 1.13 2.00 2.00 2.08 2.03 2.03 1.92 -29.70%
Adjusted Per Share Value based on latest NOSH - 339,888
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.98 29.39 18.76 9.45 38.26 27.03 17.83 71.06%
EPS 4.08 3.05 1.84 0.96 6.22 5.30 3.81 4.65%
DPS 0.63 0.40 0.00 0.00 1.00 0.33 0.33 53.71%
NAPS 0.1506 0.2662 0.266 0.2768 0.2702 0.2697 0.2552 -29.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.91 1.28 1.86 2.15 1.99 1.89 2.92 -
P/RPS 0.64 0.58 1.32 3.03 0.69 0.93 2.18 -55.72%
P/EPS 6.24 5.59 13.45 29.94 4.26 4.74 10.18 -27.77%
EY 16.02 17.90 7.43 3.34 23.49 21.12 9.82 38.45%
DY 2.49 2.34 0.00 0.00 3.77 1.32 0.86 102.74%
P/NAPS 1.69 0.64 0.93 1.03 0.98 0.93 1.52 7.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 02/03/12 24/10/11 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 -
Price 2.01 1.61 1.55 1.98 2.12 2.20 2.67 -
P/RPS 0.67 0.73 1.10 2.79 0.74 1.08 1.99 -51.50%
P/EPS 6.57 7.03 11.21 27.58 4.54 5.51 9.31 -20.68%
EY 15.22 14.23 8.92 3.63 22.05 18.14 10.74 26.08%
DY 2.36 1.86 0.00 0.00 3.54 1.14 0.94 84.41%
P/NAPS 1.78 0.81 0.78 0.95 1.04 1.08 1.39 17.87%

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