[SUPERMX] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.91%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 238,100 232,273 192,236 284,564 330,004 320,540 271,239 -8.34%
PBT 32,259 32,140 37,984 40,526 39,803 36,767 39,470 -12.61%
Tax -5,339 -5,833 -12,155 -4,077 -4,930 -4,674 -7,687 -21.62%
NP 26,920 26,307 25,829 36,449 34,873 32,093 31,783 -10.50%
-
NP to SH 26,762 26,596 25,044 35,806 35,484 31,787 32,136 -11.51%
-
Tax Rate 16.55% 18.15% 32.00% 10.06% 12.39% 12.71% 19.48% -
Total Cost 211,180 205,966 166,407 248,115 295,131 288,447 239,456 -8.05%
-
Net Worth 926,115 904,672 898,317 915,190 919,955 862,020 884,614 3.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 20,416 13,360 - - 20,572 -
Div Payout % - - 81.52% 37.31% - - 64.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 926,115 904,672 898,317 915,190 919,955 862,020 884,614 3.11%
NOSH 680,966 680,204 680,543 668,022 691,695 673,453 685,747 -0.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.31% 11.33% 13.44% 12.81% 10.57% 10.01% 11.72% -
ROE 2.89% 2.94% 2.79% 3.91% 3.86% 3.69% 3.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.96 34.15 28.25 42.60 47.71 47.60 39.55 -7.91%
EPS 3.93 3.91 3.68 5.36 5.22 4.72 4.72 -11.52%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 3.00 -
NAPS 1.36 1.33 1.32 1.37 1.33 1.28 1.29 3.59%
Adjusted Per Share Value based on latest NOSH - 668,022
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.75 8.54 7.07 10.46 12.13 11.78 9.97 -8.35%
EPS 0.98 0.98 0.92 1.32 1.30 1.17 1.18 -11.67%
DPS 0.00 0.00 0.75 0.49 0.00 0.00 0.76 -
NAPS 0.3404 0.3325 0.3302 0.3364 0.3381 0.3168 0.3252 3.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.10 2.60 2.77 2.67 1.97 1.82 1.93 -
P/RPS 6.01 7.61 9.81 6.27 4.13 3.82 4.88 14.93%
P/EPS 53.44 66.50 75.27 49.81 38.40 38.56 41.18 19.03%
EY 1.87 1.50 1.33 2.01 2.60 2.59 2.43 -16.06%
DY 0.00 0.00 1.08 0.75 0.00 0.00 1.55 -
P/NAPS 1.54 1.95 2.10 1.95 1.48 1.42 1.50 1.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 -
Price 2.24 2.38 2.90 2.67 2.27 2.06 1.80 -
P/RPS 6.41 6.97 10.27 6.27 4.76 4.33 4.55 25.74%
P/EPS 57.00 60.87 78.80 49.81 44.25 43.64 38.41 30.19%
EY 1.75 1.64 1.27 2.01 2.26 2.29 2.60 -23.25%
DY 0.00 0.00 1.03 0.75 0.00 0.00 1.67 -
P/NAPS 1.65 1.79 2.20 1.95 1.71 1.61 1.40 11.60%

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