[SUPERMX] QoQ 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- 6.21%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 271,239 245,513 232,101 248,522 271,200 271,419 237,920 9.08%
PBT 39,470 33,836 33,295 30,705 27,511 34,088 27,935 25.78%
Tax -7,687 -2,236 -3,290 -2,680 -1,254 -3,188 -5,283 28.25%
NP 31,783 31,600 30,005 28,025 26,257 30,900 22,652 25.20%
-
NP to SH 32,136 31,600 30,000 27,982 26,346 30,910 22,652 26.12%
-
Tax Rate 19.48% 6.61% 9.88% 8.73% 4.56% 9.35% 18.91% -
Total Cost 239,456 213,913 202,096 220,497 244,943 240,519 215,268 7.32%
-
Net Worth 884,614 842,666 816,326 794,634 775,459 751,497 679,819 19.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,572 13,591 - - 5,978 10,201 - -
Div Payout % 64.02% 43.01% - - 22.69% 33.00% - -
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 884,614 842,666 816,326 794,634 775,459 751,497 679,819 19.09%
NOSH 685,747 679,569 680,272 679,174 341,612 340,043 339,909 59.32%
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 11.72% 12.87% 12.93% 11.28% 9.68% 11.38% 9.52% -
ROE 3.63% 3.75% 3.67% 3.52% 3.40% 4.11% 3.33% -
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 39.55 36.13 34.12 36.59 79.39 79.82 70.00 -31.53%
EPS 4.72 4.65 4.41 4.12 8.09 9.09 7.04 -23.30%
DPS 3.00 2.00 0.00 0.00 1.75 3.00 0.00 -
NAPS 1.29 1.24 1.20 1.17 2.27 2.21 2.00 -25.24%
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 10.62 9.61 9.09 9.73 10.62 10.63 9.31 9.12%
EPS 1.26 1.24 1.17 1.10 1.03 1.21 0.89 25.94%
DPS 0.81 0.53 0.00 0.00 0.23 0.40 0.00 -
NAPS 0.3463 0.3299 0.3196 0.3111 0.3036 0.2942 0.2661 19.10%
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 4.88 5.70 6.07 5.14 2.41 1.60 2.66 49.58%
P/EPS 41.18 44.30 46.94 45.63 24.77 14.08 27.91 29.45%
EY 2.43 2.26 2.13 2.19 4.04 7.10 3.58 -22.67%
DY 1.55 0.97 0.00 0.00 0.92 2.34 0.00 -
P/NAPS 1.50 1.66 1.72 1.61 0.84 0.58 0.93 37.33%
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 4.55 5.56 6.24 4.89 2.53 2.02 2.21 61.48%
P/EPS 38.41 43.23 48.30 43.45 26.06 17.71 23.26 39.49%
EY 2.60 2.31 2.07 2.30 3.84 5.65 4.30 -28.38%
DY 1.67 1.00 0.00 0.00 0.87 1.86 0.00 -
P/NAPS 1.40 1.62 1.78 1.53 0.89 0.73 0.78 47.42%

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