[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.75%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 975,004 813,964 1,278,197 935,108 726,135 750,709 690,581 4.70%
PBT 143,743 74,366 185,840 117,096 97,836 87,638 144,563 -0.07%
Tax -44,259 -13,143 -39,226 -13,681 -8,206 -9,754 -9,091 23.48%
NP 99,484 61,223 146,614 103,415 89,630 77,884 135,472 -4.03%
-
NP to SH 97,180 61,860 146,635 103,689 89,582 77,901 135,446 -4.32%
-
Tax Rate 30.79% 17.67% 21.11% 11.68% 8.39% 11.13% 6.29% -
Total Cost 875,520 752,741 1,131,583 831,693 636,505 672,825 555,109 6.26%
-
Net Worth 1,062,814 1,046,594 1,054,194 934,565 842,804 680,061 688,938 5.94%
Dividend
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 39,607 16,772 40,807 13,643 13,593 10,200 8,484 22.79%
Div Payout % 40.76% 27.11% 27.83% 13.16% 15.17% 13.09% 6.26% -
Equity
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,062,814 1,046,594 1,054,194 934,565 842,804 680,061 688,938 5.94%
NOSH 680,154 680,154 680,125 682,164 679,681 340,030 339,378 9.70%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.20% 7.52% 11.47% 11.06% 12.34% 10.37% 19.62% -
ROE 9.14% 5.91% 13.91% 11.09% 10.63% 11.45% 19.66% -
Per Share
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.70 121.33 187.94 137.08 106.83 220.78 203.48 -4.17%
EPS 14.72 9.22 21.56 15.20 13.18 24.59 39.91 -12.44%
DPS 6.00 2.50 6.00 2.00 2.00 3.00 2.50 12.37%
NAPS 1.61 1.56 1.55 1.37 1.24 2.00 2.03 -3.04%
Adjusted Per Share Value based on latest NOSH - 668,022
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.17 31.86 50.04 36.61 28.43 29.39 27.03 4.70%
EPS 3.80 2.42 5.74 4.06 3.51 3.05 5.30 -4.33%
DPS 1.55 0.66 1.60 0.53 0.53 0.40 0.33 22.89%
NAPS 0.4161 0.4097 0.4127 0.3659 0.3299 0.2662 0.2697 5.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.53 1.99 2.58 2.67 2.06 1.28 1.89 -
P/RPS 1.71 1.64 0.00 1.95 1.93 0.58 0.93 8.45%
P/EPS 17.19 21.58 0.00 17.57 15.63 5.59 4.74 18.72%
EY 5.82 4.63 0.00 5.69 6.40 17.90 21.12 -15.78%
DY 2.37 1.26 0.00 0.75 0.97 2.34 1.32 8.11%
P/NAPS 1.57 1.28 2.58 1.95 1.66 0.64 0.93 7.22%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/05/18 30/05/17 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 -
Price 3.23 2.00 2.57 2.67 2.01 1.61 2.20 -
P/RPS 2.19 1.65 0.00 1.95 1.88 0.73 1.08 9.87%
P/EPS 21.94 21.69 0.00 17.57 15.25 7.03 5.51 20.21%
EY 4.56 4.61 0.00 5.69 6.56 14.23 18.14 -16.80%
DY 1.86 1.25 0.00 0.75 1.00 1.86 1.14 6.74%
P/NAPS 2.01 1.28 2.57 1.95 1.62 0.81 1.08 8.63%

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