[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 107.21%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,053,195 470,373 650,544 480,622 479,290 455,477 380,856 16.92%
PBT 152,355 64,399 76,570 64,000 53,550 103,114 54,814 17.01%
Tax -26,011 -11,172 -9,604 -5,970 -6,566 -5,786 -9,324 17.07%
NP 126,344 53,227 66,966 58,030 46,984 97,328 45,490 16.99%
-
NP to SH 126,965 53,358 67,883 57,982 46,984 97,328 45,490 17.08%
-
Tax Rate 17.07% 17.35% 12.54% 9.33% 12.26% 5.61% 17.01% -
Total Cost 926,851 417,146 583,578 422,592 432,306 358,149 335,366 16.90%
-
Net Worth 1,033,673 925,597 916,592 815,690 679,565 651,802 456,226 13.39%
Dividend
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 27,201 - - - - 8,487 - -
Div Payout % 21.42% - - - - 8.72% - -
Equity
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,033,673 925,597 916,592 815,690 679,565 651,802 456,226 13.39%
NOSH 680,048 680,586 689,167 679,742 339,782 339,480 265,247 15.56%
Ratio Analysis
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.00% 11.32% 10.29% 12.07% 9.80% 21.37% 11.94% -
ROE 12.28% 5.76% 7.41% 7.11% 6.91% 14.93% 9.97% -
Per Share
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 154.87 69.11 94.40 70.71 141.06 134.17 143.58 1.17%
EPS 18.67 7.84 9.85 8.53 14.57 28.67 17.15 1.31%
DPS 4.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.52 1.36 1.33 1.20 2.00 1.92 1.72 -1.88%
Adjusted Per Share Value based on latest NOSH - 680,272
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.71 17.29 23.91 17.67 17.62 16.74 14.00 16.91%
EPS 4.67 1.96 2.50 2.13 1.73 3.58 1.67 17.12%
DPS 1.00 0.00 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.3799 0.3402 0.3369 0.2998 0.2498 0.2396 0.1677 13.39%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.24 2.10 1.97 2.07 1.86 2.92 0.83 -
P/RPS 0.00 3.04 2.09 2.93 1.32 2.18 0.58 -
P/EPS 0.00 26.79 20.00 24.27 13.45 10.18 4.84 -
EY 0.00 3.73 5.00 4.12 7.43 9.82 20.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 3.24 1.54 1.48 1.72 0.93 1.52 0.48 34.10%
Price Multiplier on Announcement Date
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/02/16 26/08/14 28/08/13 17/08/12 22/08/11 26/08/10 10/07/09 -
Price 2.92 2.24 2.27 2.13 1.55 2.67 0.98 -
P/RPS 0.00 3.24 2.40 3.01 1.10 1.99 0.68 -
P/EPS 0.00 28.57 23.05 24.97 11.21 9.31 5.71 -
EY 0.00 3.50 4.34 4.00 8.92 10.74 17.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 2.92 1.65 1.71 1.78 0.78 1.39 0.57 28.54%

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