[SUPERMX] QoQ TTM 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- -6.25%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,023,242 1,029,061 1,021,909 996,917 960,602 957,507 936,789 6.06%
PBT 125,600 120,240 115,148 122,061 129,421 150,314 178,982 -21.04%
Tax -10,412 -12,405 -10,935 -13,705 -13,822 -11,515 -13,114 -14.26%
NP 115,188 107,835 104,213 108,356 115,599 138,799 165,868 -21.59%
-
NP to SH 115,218 107,870 104,292 108,355 115,582 138,782 165,851 -21.57%
-
Tax Rate 8.29% 10.32% 9.50% 11.23% 10.68% 7.66% 7.33% -
Total Cost 908,054 921,226 917,696 888,561 845,003 818,708 770,921 11.54%
-
Net Worth 816,326 794,634 775,459 680,087 679,819 706,968 680,187 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 16,179 16,179 16,179 27,205 17,004 25,490 25,490 -26.16%
Div Payout % 14.04% 15.00% 15.51% 25.11% 14.71% 18.37% 15.37% -
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 816,326 794,634 775,459 680,087 679,819 706,968 680,187 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 11.26% 10.48% 10.20% 10.87% 12.03% 14.50% 17.71% -
ROE 14.11% 13.57% 13.45% 15.93% 17.00% 19.63% 24.38% -
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 150.42 151.52 299.14 293.17 282.60 281.71 275.45 -33.21%
EPS 16.94 15.88 30.53 31.86 34.00 40.83 48.77 -50.61%
DPS 2.38 2.38 4.75 8.00 5.00 7.50 7.50 -53.50%
NAPS 1.20 1.17 2.27 2.00 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 37.61 37.82 37.56 36.64 35.31 35.19 34.43 6.07%
EPS 4.23 3.96 3.83 3.98 4.25 5.10 6.10 -21.67%
DPS 0.59 0.59 0.59 1.00 0.63 0.94 0.94 -26.71%
NAPS 0.3001 0.2921 0.285 0.25 0.2499 0.2599 0.25 12.96%
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 1.38 1.24 0.64 0.44 0.66 0.76 0.72 54.36%
P/EPS 12.22 11.84 6.26 4.02 5.47 5.27 4.08 107.92%
EY 8.18 8.45 15.98 24.89 18.28 18.99 24.51 -51.91%
DY 1.15 1.27 2.49 6.25 2.69 3.49 3.77 -54.71%
P/NAPS 1.72 1.61 0.84 0.64 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 1.42 1.18 0.67 0.55 0.55 0.70 0.77 50.43%
P/EPS 12.58 11.27 6.58 5.05 4.56 4.85 4.35 103.11%
EY 7.95 8.87 15.19 19.79 21.94 20.62 23.00 -50.77%
DY 1.12 1.33 2.36 4.97 3.23 3.79 3.54 -53.60%
P/NAPS 1.78 1.53 0.89 0.81 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