[SUPERMX] QoQ Cumulative 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- -73.14%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 997,374 726,135 480,622 248,522 1,021,358 750,709 479,290 62.63%
PBT 137,306 97,836 64,000 30,705 112,132 87,638 53,550 86.80%
Tax -15,893 -8,206 -5,970 -2,680 -8,081 -9,754 -6,566 79.79%
NP 121,413 89,630 58,030 28,025 104,051 77,884 46,984 87.77%
-
NP to SH 121,718 89,582 57,982 27,982 104,164 77,901 46,984 88.08%
-
Tax Rate 11.57% 8.39% 9.33% 8.73% 7.21% 11.13% 12.26% -
Total Cost 875,961 636,505 422,592 220,497 917,307 672,825 432,306 59.78%
-
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 13,593 - - 16,172 10,200 - -
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% 10.63% 7.11% 3.52% 27.07% 11.45% 6.91% -
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 146.28 106.83 70.71 36.59 299.98 220.78 141.06 2.44%
EPS 17.90 13.18 8.53 4.12 30.60 24.59 14.57 14.63%
DPS 5.00 2.00 0.00 0.00 4.75 3.00 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 36.66 26.69 17.67 9.13 37.54 27.59 17.62 62.61%
EPS 4.47 3.29 2.13 1.03 3.83 2.86 1.73 87.75%
DPS 1.25 0.50 0.00 0.00 0.59 0.37 0.00 -
NAPS 0.3082 0.3098 0.2998 0.2921 0.1414 0.25 0.2498 14.96%
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 1.93 2.93 5.14 0.64 0.58 1.32 0.00%
P/EPS 10.81 15.63 24.27 45.63 6.24 5.59 13.45 -13.49%
EY 9.25 6.40 4.12 2.19 16.02 17.90 7.43 15.65%
DY 2.59 0.97 0.00 0.00 2.49 2.34 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 1.88 3.01 4.89 0.67 0.73 1.10 7.69%
P/EPS 10.08 15.25 24.97 43.45 6.57 7.03 11.21 -6.80%
EY 9.92 6.56 4.00 2.30 15.22 14.23 8.92 7.30%
DY 2.78 1.00 0.00 0.00 2.36 1.86 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