[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.74%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 940,746 1,301,088 961,244 958,580 910,954 761,712 769,482 3.40%
PBT 128,798 153,140 128,000 107,100 206,228 109,628 62,608 12.76%
Tax -22,344 -19,208 -11,940 -13,132 -11,572 -18,648 -3,130 38.74%
NP 106,454 133,932 116,060 93,968 194,656 90,980 59,478 10.18%
-
NP to SH 106,716 135,766 115,964 93,968 194,656 90,980 59,478 10.22%
-
Tax Rate 17.35% 12.54% 9.33% 12.26% 5.61% 17.01% 5.00% -
Total Cost 834,292 1,167,156 845,184 864,612 716,298 670,732 710,004 2.72%
-
Net Worth 925,597 916,592 815,690 679,565 651,802 456,226 408,591 14.59%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 16,974 - - -
Div Payout % - - - - 8.72% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 925,597 916,592 815,690 679,565 651,802 456,226 408,591 14.59%
NOSH 680,586 689,167 679,742 339,782 339,480 265,247 265,318 16.99%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.32% 10.29% 12.07% 9.80% 21.37% 11.94% 7.73% -
ROE 11.53% 14.81% 14.22% 13.83% 29.86% 19.94% 14.56% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 138.23 188.79 141.41 282.12 268.34 287.17 290.02 -11.61%
EPS 15.68 19.70 17.06 29.14 57.34 34.30 22.42 -5.78%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.36 1.33 1.20 2.00 1.92 1.72 1.54 -2.04%
Adjusted Per Share Value based on latest NOSH - 339,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.83 50.93 37.63 37.53 35.66 29.82 30.12 3.40%
EPS 4.18 5.31 4.54 3.68 7.62 3.56 2.33 10.22%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.3623 0.3588 0.3193 0.266 0.2552 0.1786 0.16 14.58%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.10 1.97 2.07 1.86 2.92 0.83 0.73 -
P/RPS 1.52 1.04 1.46 0.66 1.09 0.29 0.25 35.07%
P/EPS 13.39 10.00 12.13 6.73 5.09 2.42 3.26 26.53%
EY 7.47 10.00 8.24 14.87 19.64 41.33 30.71 -20.98%
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 1.54 1.48 1.72 0.93 1.52 0.48 0.47 21.86%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 -
Price 2.24 2.27 2.13 1.55 2.67 0.98 0.56 -
P/RPS 1.62 1.20 1.51 0.55 1.00 0.34 0.19 42.90%
P/EPS 14.29 11.52 12.49 5.60 4.66 2.86 2.50 33.69%
EY 7.00 8.68 8.01 17.84 21.48 35.00 40.03 -25.21%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.65 1.71 1.78 0.78 1.39 0.57 0.36 28.86%

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