[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.46%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,076,008 1,143,685 929,092 1,282,160 994,088 965,480 882,608 3.09%
PBT 105,952 159,138 128,560 147,068 122,820 102,456 217,128 -10.44%
Tax -26,700 -27,051 -23,332 -18,696 -10,720 -4,840 -11,236 14.22%
NP 79,252 132,087 105,228 128,372 112,100 97,616 205,892 -13.64%
-
NP to SH 78,148 132,217 106,384 127,148 111,928 97,616 205,892 -13.83%
-
Tax Rate 25.20% 17.00% 18.15% 12.71% 8.73% 4.72% 5.17% -
Total Cost 996,756 1,011,598 823,864 1,153,788 881,988 867,864 676,716 6.13%
-
Net Worth 1,027,551 1,054,203 904,672 862,020 794,634 706,968 632,219 7.75%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 20,403 - - - - - -
Div Payout % - 15.43% - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,027,551 1,054,203 904,672 862,020 794,634 706,968 632,219 7.75%
NOSH 676,020 680,131 680,204 673,453 679,174 339,888 271,338 15.06%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.37% 11.55% 11.33% 10.01% 11.28% 10.11% 23.33% -
ROE 7.61% 12.54% 11.76% 14.75% 14.09% 13.81% 32.57% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 159.17 168.16 136.59 190.39 146.37 284.06 325.28 -10.40%
EPS 11.56 19.44 15.64 18.88 16.48 28.72 75.88 -25.11%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.33 1.28 1.17 2.08 2.33 -6.35%
Adjusted Per Share Value based on latest NOSH - 673,453
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.55 42.04 34.15 47.13 36.54 35.49 32.44 3.09%
EPS 2.87 4.86 3.91 4.67 4.11 3.59 7.57 -13.84%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.3875 0.3325 0.3168 0.2921 0.2599 0.2324 7.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.18 2.03 2.60 1.82 1.88 2.15 3.39 -
P/RPS 1.37 0.00 1.90 0.96 1.28 0.76 1.04 4.32%
P/EPS 18.86 0.00 16.62 9.64 11.41 7.49 4.47 24.76%
EY 5.30 0.00 6.02 10.37 8.77 13.36 22.38 -19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.03 1.95 1.42 1.61 1.03 1.45 -0.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 -
Price 2.23 2.29 2.38 2.06 1.79 1.98 3.45 -
P/RPS 1.40 0.00 1.74 1.08 1.22 0.70 1.06 4.36%
P/EPS 19.29 0.00 15.22 10.91 10.86 6.89 4.55 24.85%
EY 5.18 0.00 6.57 9.17 9.21 14.51 21.99 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.29 1.79 1.61 1.53 0.95 1.48 -0.10%

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