[SUPERMX] YoY Annualized Quarter 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- 10.54%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,095,597 1,246,810 968,180 1,000,945 920,774 824,558 838,664 3.62%
PBT 159,291 156,128 130,448 116,850 192,750 135,382 63,874 12.95%
Tax -33,622 -18,241 -10,941 -13,005 -12,121 -21,194 -3,193 36.85%
NP 125,669 137,886 119,506 103,845 180,629 114,188 60,681 10.18%
-
NP to SH 125,687 138,252 119,442 103,868 180,594 114,188 60,681 10.18%
-
Tax Rate 21.11% 11.68% 8.39% 11.13% 6.29% 15.65% 5.00% -
Total Cost 969,928 1,108,924 848,673 897,100 740,145 710,370 777,982 2.98%
-
Net Worth 1,054,194 934,565 842,804 680,061 688,938 498,776 421,701 12.98%
Dividend
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 34,977 18,191 18,124 13,601 11,312 8,843 5,304 28.57%
Div Payout % 27.83% 13.16% 15.17% 13.09% 6.26% 7.74% 8.74% -
Equity
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,054,194 934,565 842,804 680,061 688,938 498,776 421,701 12.98%
NOSH 680,125 682,164 679,681 340,030 339,378 265,306 265,220 13.37%
Ratio Analysis
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.47% 11.06% 12.34% 10.37% 19.62% 13.85% 7.24% -
ROE 11.92% 14.79% 14.17% 15.27% 26.21% 22.89% 14.39% -
Per Share
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 161.09 182.77 142.45 294.37 271.31 310.79 316.21 -8.59%
EPS 18.48 20.27 17.57 32.79 53.21 43.04 22.88 -2.80%
DPS 5.14 2.67 2.67 4.00 3.33 3.33 2.00 13.40%
NAPS 1.55 1.37 1.24 2.00 2.03 1.88 1.59 -0.33%
Adjusted Per Share Value based on latest NOSH - 340,043
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.89 48.81 37.90 39.18 36.05 32.28 32.83 3.62%
EPS 4.92 5.41 4.68 4.07 7.07 4.47 2.38 10.16%
DPS 1.37 0.71 0.71 0.53 0.44 0.35 0.21 28.39%
NAPS 0.4127 0.3659 0.3299 0.2662 0.2697 0.1953 0.1651 12.98%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.58 2.67 2.06 1.28 1.89 1.25 0.54 -
P/RPS 0.00 1.46 1.45 0.43 0.70 0.40 0.17 -
P/EPS 0.00 13.17 11.72 4.19 3.55 2.90 2.36 -
EY 0.00 7.59 8.53 23.86 28.16 34.43 42.37 -
DY 0.00 1.00 1.29 3.13 1.76 2.67 3.70 -
P/NAPS 2.58 1.95 1.66 0.64 0.93 0.66 0.34 31.00%
Price Multiplier on Announcement Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 -
Price 2.57 2.67 2.01 1.61 2.20 1.64 0.47 -
P/RPS 0.00 1.46 1.41 0.55 0.81 0.53 0.15 -
P/EPS 0.00 13.17 11.44 5.27 4.13 3.81 2.05 -
EY 0.00 7.59 8.74 18.97 24.19 26.24 48.68 -
DY 0.00 1.00 1.33 2.48 1.52 2.03 4.26 -
P/NAPS 2.57 1.95 1.62 0.81 1.08 0.87 0.30 33.13%

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