[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.0%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,085,285 1,095,597 1,246,810 968,180 1,000,945 920,774 824,558 3.72%
PBT 99,154 159,291 156,128 130,448 116,850 192,750 135,382 -4.06%
Tax -17,524 -33,622 -18,241 -10,941 -13,005 -12,121 -21,194 -2.50%
NP 81,630 125,669 137,886 119,506 103,845 180,629 114,188 -4.37%
-
NP to SH 82,480 125,687 138,252 119,442 103,868 180,594 114,188 -4.24%
-
Tax Rate 17.67% 21.11% 11.68% 8.39% 11.13% 6.29% 15.65% -
Total Cost 1,003,654 969,928 1,108,924 848,673 897,100 740,145 710,370 4.71%
-
Net Worth 1,046,594 1,054,194 934,565 842,804 680,061 688,938 498,776 10.38%
Dividend
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 22,363 34,977 18,191 18,124 13,601 11,312 8,843 13.16%
Div Payout % 27.11% 27.83% 13.16% 15.17% 13.09% 6.26% 7.74% -
Equity
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,046,594 1,054,194 934,565 842,804 680,061 688,938 498,776 10.38%
NOSH 680,154 680,125 682,164 679,681 340,030 339,378 265,306 13.36%
Ratio Analysis
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.52% 11.47% 11.06% 12.34% 10.37% 19.62% 13.85% -
ROE 7.88% 11.92% 14.79% 14.17% 15.27% 26.21% 22.89% -
Per Share
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 161.77 161.09 182.77 142.45 294.37 271.31 310.79 -8.33%
EPS 12.29 18.48 20.27 17.57 32.79 53.21 43.04 -15.38%
DPS 3.33 5.14 2.67 2.67 4.00 3.33 3.33 0.00%
NAPS 1.56 1.55 1.37 1.24 2.00 2.03 1.88 -2.45%
Adjusted Per Share Value based on latest NOSH - 679,569
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.89 40.27 45.83 35.59 36.79 33.84 30.31 3.72%
EPS 3.03 4.62 5.08 4.39 3.82 6.64 4.20 -4.25%
DPS 0.82 1.29 0.67 0.67 0.50 0.42 0.33 12.89%
NAPS 0.3847 0.3875 0.3435 0.3098 0.25 0.2532 0.1833 10.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/17 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.99 2.58 2.67 2.06 1.28 1.89 1.25 -
P/RPS 1.23 0.00 1.46 1.45 0.43 0.70 0.40 16.14%
P/EPS 16.19 0.00 13.17 11.72 4.19 3.55 2.90 25.75%
EY 6.18 0.00 7.59 8.53 23.86 28.16 34.43 -20.45%
DY 1.68 0.00 1.00 1.29 3.13 1.76 2.67 -5.98%
P/NAPS 1.28 2.58 1.95 1.66 0.64 0.93 0.66 9.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/05/17 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 -
Price 2.00 2.57 2.67 2.01 1.61 2.20 1.64 -
P/RPS 1.24 0.00 1.46 1.41 0.55 0.81 0.53 11.99%
P/EPS 16.27 0.00 13.17 11.44 5.27 4.13 3.81 21.34%
EY 6.15 0.00 7.59 8.74 18.97 24.19 26.24 -17.57%
DY 1.67 0.00 1.00 1.33 2.48 1.52 2.03 -2.56%
P/NAPS 1.28 2.57 1.95 1.62 0.81 1.08 0.87 5.28%

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