[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.88%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,048,151 935,108 650,544 320,540 997,374 726,135 480,622 67.93%
PBT 148,157 117,096 76,570 36,767 137,306 97,836 64,000 74.72%
Tax -29,167 -13,681 -9,604 -4,674 -15,893 -8,206 -5,970 187.09%
NP 118,990 103,415 66,966 32,093 121,413 89,630 58,030 61.18%
-
NP to SH 119,716 103,689 67,883 31,787 121,718 89,582 57,982 61.93%
-
Tax Rate 19.69% 11.68% 12.54% 12.71% 11.57% 8.39% 9.33% -
Total Cost 929,161 831,693 583,578 288,447 875,961 636,505 422,592 68.84%
-
Net Worth 897,788 934,565 916,592 862,020 838,624 842,804 815,690 6.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 34,007 13,643 - - 34,090 13,593 - -
Div Payout % 28.41% 13.16% - - 28.01% 15.17% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 897,788 934,565 916,592 862,020 838,624 842,804 815,690 6.58%
NOSH 680,142 682,164 689,167 673,453 681,808 679,681 679,742 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.35% 11.06% 10.29% 10.01% 12.17% 12.34% 12.07% -
ROE 13.33% 11.09% 7.41% 3.69% 14.51% 10.63% 7.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.11 137.08 94.40 47.60 146.28 106.83 70.71 67.86%
EPS 17.60 15.20 9.85 4.72 17.90 13.18 8.53 61.85%
DPS 5.00 2.00 0.00 0.00 5.00 2.00 0.00 -
NAPS 1.32 1.37 1.33 1.28 1.23 1.24 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 673,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.03 36.61 25.47 12.55 39.04 28.43 18.81 67.95%
EPS 4.69 4.06 2.66 1.24 4.76 3.51 2.27 62.00%
DPS 1.33 0.53 0.00 0.00 1.33 0.53 0.00 -
NAPS 0.3515 0.3659 0.3588 0.3375 0.3283 0.3299 0.3193 6.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.77 2.67 1.97 1.82 1.93 2.06 2.07 -
P/RPS 1.80 1.95 2.09 3.82 1.32 1.93 2.93 -27.66%
P/EPS 15.74 17.57 20.00 38.56 10.81 15.63 24.27 -25.01%
EY 6.35 5.69 5.00 2.59 9.25 6.40 4.12 33.32%
DY 1.81 0.75 0.00 0.00 2.59 0.97 0.00 -
P/NAPS 2.10 1.95 1.48 1.42 1.57 1.66 1.72 14.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 -
Price 2.90 2.67 2.27 2.06 1.80 2.01 2.13 -
P/RPS 1.88 1.95 2.40 4.33 1.23 1.88 3.01 -26.86%
P/EPS 16.48 17.57 23.05 43.64 10.08 15.25 24.97 -24.13%
EY 6.07 5.69 4.34 2.29 9.92 6.56 4.00 31.95%
DY 1.72 0.75 0.00 0.00 2.78 1.00 0.00 -
P/NAPS 2.20 1.95 1.71 1.61 1.46 1.62 1.78 15.12%

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