[SUPERMX] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 36.46%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 232,101 248,522 271,200 271,419 237,920 241,370 246,208 -3.86%
PBT 33,295 30,705 27,511 34,088 27,935 25,614 34,424 -2.20%
Tax -3,290 -2,680 -1,254 -3,188 -5,283 -1,210 -4,024 -12.57%
NP 30,005 28,025 26,257 30,900 22,652 24,404 30,400 -0.86%
-
NP to SH 30,000 27,982 26,346 30,910 22,652 24,404 30,409 -0.89%
-
Tax Rate 9.88% 8.73% 4.56% 9.35% 18.91% 4.72% 11.69% -
Total Cost 202,096 220,497 244,943 240,519 215,268 216,966 215,808 -4.28%
-
Net Worth 816,326 794,634 775,459 751,497 679,819 706,968 680,187 12.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 5,978 10,201 - - 17,004 -
Div Payout % - - 22.69% 33.00% - - 55.92% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 816,326 794,634 775,459 751,497 679,819 706,968 680,187 12.94%
NOSH 680,272 679,174 341,612 340,043 339,909 339,888 340,093 58.82%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.93% 11.28% 9.68% 11.38% 9.52% 10.11% 12.35% -
ROE 3.67% 3.52% 3.40% 4.11% 3.33% 3.45% 4.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.12 36.59 79.39 79.82 70.00 71.01 72.39 -39.46%
EPS 4.41 4.12 8.09 9.09 7.04 7.18 8.94 -37.59%
DPS 0.00 0.00 1.75 3.00 0.00 0.00 5.00 -
NAPS 1.20 1.17 2.27 2.21 2.00 2.08 2.00 -28.88%
Adjusted Per Share Value based on latest NOSH - 340,043
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.09 9.73 10.62 10.63 9.31 9.45 9.64 -3.84%
EPS 1.17 1.10 1.03 1.21 0.89 0.96 1.19 -1.12%
DPS 0.00 0.00 0.23 0.40 0.00 0.00 0.67 -
NAPS 0.3196 0.3111 0.3036 0.2942 0.2661 0.2768 0.2663 12.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.07 1.88 1.91 1.28 1.86 2.15 1.99 -
P/RPS 6.07 5.14 2.41 1.60 2.66 3.03 2.75 69.60%
P/EPS 46.94 45.63 24.77 14.08 27.91 29.94 22.26 64.51%
EY 2.13 2.19 4.04 7.10 3.58 3.34 4.49 -39.20%
DY 0.00 0.00 0.92 2.34 0.00 0.00 2.51 -
P/NAPS 1.72 1.61 0.84 0.58 0.93 1.03 1.00 43.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 28/05/12 02/03/12 24/10/11 22/08/11 13/05/11 14/02/11 -
Price 2.13 1.79 2.01 1.61 1.55 1.98 2.12 -
P/RPS 6.24 4.89 2.53 2.02 2.21 2.79 2.93 65.60%
P/EPS 48.30 43.45 26.06 17.71 23.26 27.58 23.71 60.76%
EY 2.07 2.30 3.84 5.65 4.30 3.63 4.22 -37.82%
DY 0.00 0.00 0.87 1.86 0.00 0.00 2.36 -
P/NAPS 1.78 1.53 0.89 0.73 0.78 0.95 1.06 41.32%

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