[SUPERMX] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	997,336	1,023,242	1,029,061	1,021,909	996,917	960,602	957,507	2.74%
YoY %	-2.53%	-0.57%	0.70%	2.51%	3.78%	0.32%	-	-
Horiz. %	104.16%	106.87%	107.47%	106.73%	104.12%	100.32%	100.00%	-
PBT	125,348	125,600	120,240	115,148	122,061	129,421	150,314	-11.37%
YoY %	-0.20%	4.46%	4.42%	-5.66%	-5.69%	-13.90%	-	-
Horiz. %	83.39%	83.56%	79.99%	76.60%	81.20%	86.10%	100.00%	-
Tax	-9,460	-10,412	-12,405	-10,935	-13,705	-13,822	-11,515	-12.25%
YoY %	9.14%	16.07%	-13.44%	20.21%	0.85%	-20.03%	-	-
Horiz. %	82.15%	90.42%	107.73%	94.96%	119.02%	120.03%	100.00%	-
NP	115,888	115,188	107,835	104,213	108,356	115,599	138,799	-11.30%
YoY %	0.61%	6.82%	3.48%	-3.82%	-6.27%	-16.71%	-	-
Horiz. %	83.49%	82.99%	77.69%	75.08%	78.07%	83.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,928	115,218	107,870	104,292	108,355	115,582	138,782	-11.27%
YoY %	0.62%	6.81%	3.43%	-3.75%	-6.25%	-16.72%	-	-
Horiz. %	83.53%	83.02%	77.73%	75.15%	78.08%	83.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.55%	8.29%	10.32%	9.50%	11.23%	10.68%	7.66%	-
YoY %	-8.93%	-19.67%	8.63%	-15.41%	5.15%	39.43%	-	-
Horiz. %	98.56%	108.22%	134.73%	124.02%	146.61%	139.43%	100.00%	-
Total Cost	881,448	908,054	921,226	917,696	888,561	845,003	818,708	5.03%
YoY %	-2.93%	-1.43%	0.38%	3.28%	5.15%	3.21%	-	-
Horiz. %	107.66%	110.91%	112.52%	112.09%	108.53%	103.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	842,666	816,326	794,634	775,459	680,087	679,819	706,968	12.38%
YoY %	3.23%	2.73%	2.47%	14.02%	0.04%	-3.84%	-	-
Horiz. %	119.19%	115.47%	112.40%	109.69%	96.20%	96.16%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	19,569	16,179	16,179	16,179	27,205	17,004	25,490	-16.11%
YoY %	20.95%	0.00%	0.00%	-40.53%	59.99%	-33.29%	-	-
Horiz. %	76.77%	63.47%	63.47%	63.47%	106.73%	66.71%	100.00%	-
Div Payout %	16.88%	14.04%	15.00%	15.51%	25.11%	14.71%	18.37%	-
YoY %	20.23%	-6.40%	-3.29%	-38.23%	70.70%	-19.92%	-	-
Horiz. %	91.89%	76.43%	81.65%	84.43%	136.69%	80.08%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	842,666	816,326	794,634	775,459	680,087	679,819	706,968	12.38%
YoY %	3.23%	2.73%	2.47%	14.02%	0.04%	-3.84%	-	-
Horiz. %	119.19%	115.47%	112.40%	109.69%	96.20%	96.16%	100.00%	-
NOSH	679,569	680,272	679,174	341,612	340,043	339,909	339,888	58.50%
YoY %	-0.10%	0.16%	98.81%	0.46%	0.04%	0.01%	-	-
Horiz. %	199.94%	200.15%	199.82%	100.51%	100.05%	100.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	11.62%	11.26%	10.48%	10.20%	10.87%	12.03%	14.50%	-
YoY %	3.20%	7.44%	2.75%	-6.16%	-9.64%	-17.03%	-	-
Horiz. %	80.14%	77.66%	72.28%	70.34%	74.97%	82.97%	100.00%	-
ROE	13.76%	14.11%	13.57%	13.45%	15.93%	17.00%	19.63%	-
YoY %	-2.48%	3.98%	0.89%	-15.57%	-6.29%	-13.40%	-	-
Horiz. %	70.10%	71.88%	69.13%	68.52%	81.15%	86.60%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	146.76	150.42	151.52	299.14	293.17	282.60	281.71	-35.17%
YoY %	-2.43%	-0.73%	-49.35%	2.04%	3.74%	0.32%	-	-
Horiz. %	52.10%	53.40%	53.79%	106.19%	104.07%	100.32%	100.00%	-
EPS	17.06	16.94	15.88	30.53	31.86	34.00	40.83	-44.02%
YoY %	0.71%	6.68%	-47.99%	-4.17%	-6.29%	-16.73%	-	-
Horiz. %	41.78%	41.49%	38.89%	74.77%	78.03%	83.27%	100.00%	-
DPS	2.88	2.38	2.38	4.75	8.00	5.00	7.50	-47.07%
YoY %	21.01%	0.00%	-49.89%	-40.62%	60.00%	-33.33%	-	-
Horiz. %	38.40%	31.73%	31.73%	63.33%	106.67%	66.67%	100.00%	-
NAPS	1.24	1.20	1.17	2.27	2.00	2.00	2.08	-29.09%
YoY %	3.33%	2.56%	-48.46%	13.50%	0.00%	-3.85%	-	-
Horiz. %	59.62%	57.69%	56.25%	109.13%	96.15%	96.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 341,612
RPS	36.66	37.61	37.82	37.56	36.64	35.31	35.19	2.75%
YoY %	-2.53%	-0.56%	0.69%	2.51%	3.77%	0.34%	-	-
Horiz. %	104.18%	106.88%	107.47%	106.73%	104.12%	100.34%	100.00%	-
EPS	4.26	4.23	3.96	3.83	3.98	4.25	5.10	-11.27%
YoY %	0.71%	6.82%	3.39%	-3.77%	-6.35%	-16.67%	-	-
Horiz. %	83.53%	82.94%	77.65%	75.10%	78.04%	83.33%	100.00%	-
DPS	0.72	0.59	0.59	0.59	1.00	0.63	0.94	-16.24%
YoY %	22.03%	0.00%	0.00%	-41.00%	58.73%	-32.98%	-	-
Horiz. %	76.60%	62.77%	62.77%	62.77%	106.38%	67.02%	100.00%	-
NAPS	0.3097	0.3001	0.2921	0.285	0.25	0.2499	0.2599	12.36%
YoY %	3.20%	2.74%	2.49%	14.00%	0.04%	-3.85%	-	-
Horiz. %	119.16%	115.47%	112.39%	109.66%	96.19%	96.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.06	2.07	1.88	1.91	1.28	1.86	2.15	-
P/RPS	1.40	1.38	1.24	0.64	0.44	0.66	0.76	50.10%
YoY %	1.45%	11.29%	93.75%	45.45%	-33.33%	-13.16%	-	-
Horiz. %	184.21%	181.58%	163.16%	84.21%	57.89%	86.84%	100.00%	-
P/EPS	12.08	12.22	11.84	6.26	4.02	5.47	5.27	73.58%
YoY %	-1.15%	3.21%	89.14%	55.72%	-26.51%	3.80%	-	-
Horiz. %	229.22%	231.88%	224.67%	118.79%	76.28%	103.80%	100.00%	-
EY	8.28	8.18	8.45	15.98	24.89	18.28	18.99	-42.41%
YoY %	1.22%	-3.20%	-47.12%	-35.80%	36.16%	-3.74%	-	-
Horiz. %	43.60%	43.08%	44.50%	84.15%	131.07%	96.26%	100.00%	-
DY	1.40	1.15	1.27	2.49	6.25	2.69	3.49	-45.51%
YoY %	21.74%	-9.45%	-49.00%	-60.16%	132.34%	-22.92%	-	-
Horiz. %	40.11%	32.95%	36.39%	71.35%	179.08%	77.08%	100.00%	-
P/NAPS	1.66	1.72	1.61	0.84	0.64	0.93	1.03	37.34%
YoY %	-3.49%	6.83%	91.67%	31.25%	-31.18%	-9.71%	-	-
Horiz. %	161.17%	166.99%	156.31%	81.55%	62.14%	90.29%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	17/08/12	28/05/12	02/03/12	24/10/11	22/08/11	13/05/11	-
Price	2.01	2.13	1.79	2.01	1.61	1.55	1.98	-
P/RPS	1.37	1.42	1.18	0.67	0.55	0.55	0.70	56.27%
YoY %	-3.52%	20.34%	76.12%	21.82%	0.00%	-21.43%	-	-
Horiz. %	195.71%	202.86%	168.57%	95.71%	78.57%	78.57%	100.00%	-
P/EPS	11.78	12.58	11.27	6.58	5.05	4.56	4.85	80.39%
YoY %	-6.36%	11.62%	71.28%	30.30%	10.75%	-5.98%	-	-
Horiz. %	242.89%	259.38%	232.37%	135.67%	104.12%	94.02%	100.00%	-
EY	8.49	7.95	8.87	15.19	19.79	21.94	20.62	-44.56%
YoY %	6.79%	-10.37%	-41.61%	-23.24%	-9.80%	6.40%	-	-
Horiz. %	41.17%	38.55%	43.02%	73.67%	95.97%	106.40%	100.00%	-
DY	1.43	1.12	1.33	2.36	4.97	3.23	3.79	-47.69%
YoY %	27.68%	-15.79%	-43.64%	-52.52%	53.87%	-14.78%	-	-
Horiz. %	37.73%	29.55%	35.09%	62.27%	131.13%	85.22%	100.00%	-
P/NAPS	1.62	1.78	1.53	0.89	0.81	0.78	0.95	42.59%
YoY %	-8.99%	16.34%	71.91%	9.88%	3.85%	-17.89%	-	-
Horiz. %	170.53%	187.37%	161.05%	93.68%	85.26%	82.11%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 12:20:00

EMA 5

10 Mins

SELL

2024-05-02 11:25:00

EMA 5

5 Mins

SELL

2024-05-02 09:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-02 09:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-02 09:45:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

304

MYEG

MY E.G. SERVICES BHD

263

CAPITALA

CAPITAL A BERHAD

216

PBBANK

PUBLIC BANK BHD

196

MAYBANK

MALAYAN BANKING BHD

183

SAPNRG

SAPURA ENERGY BERHAD

178

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More