[SUPERMX] YoY Cumulative 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- 92.53%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 470,373 650,544 480,622 479,290 455,477 380,856 384,741 3.40%
PBT 64,399 76,570 64,000 53,550 103,114 54,814 31,304 12.76%
Tax -11,172 -9,604 -5,970 -6,566 -5,786 -9,324 -1,565 38.74%
NP 53,227 66,966 58,030 46,984 97,328 45,490 29,739 10.18%
-
NP to SH 53,358 67,883 57,982 46,984 97,328 45,490 29,739 10.22%
-
Tax Rate 17.35% 12.54% 9.33% 12.26% 5.61% 17.01% 5.00% -
Total Cost 417,146 583,578 422,592 432,306 358,149 335,366 355,002 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 - - - - 8,487 - - -
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 5.76% 7.41% 7.11% 6.91% 14.93% 9.97% 7.28% -
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 69.11 94.40 70.71 141.06 134.17 143.58 145.01 -11.61%
EPS 7.84 9.85 8.53 14.57 28.67 17.15 11.21 -5.78%
DPS 0.00 0.00 0.00 0.00 2.50 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 17.29 23.91 17.67 17.62 16.74 14.00 14.14 3.40%
EPS 1.96 2.50 2.13 1.73 3.58 1.67 1.09 10.26%
DPS 0.00 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.3402 0.3369 0.2998 0.2498 0.2396 0.1677 0.1502 14.59%
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 3.04 2.09 2.93 1.32 2.18 0.58 0.50 35.07%
P/EPS 26.79 20.00 24.27 13.45 10.18 4.84 6.51 26.57%
EY 3.73 5.00 4.12 7.43 9.82 20.66 15.35 -20.99%
DY 0.00 0.00 0.00 0.00 0.86 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 3.24 2.40 3.01 1.10 1.99 0.68 0.39 42.29%
P/EPS 28.57 23.05 24.97 11.21 9.31 5.71 5.00 33.69%
EY 3.50 4.34 4.00 8.92 10.74 17.50 20.02 -25.21%
DY 0.00 0.00 0.00 0.00 0.94 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