[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
02-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.71%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,544,786 1,048,151 997,374 1,021,358 977,281 803,633 811,823 8.95%
PBT 220,593 148,157 137,306 112,132 183,835 151,470 51,998 21.24%
Tax -67,150 -29,167 -15,893 -8,081 -24,880 -24,885 -5,001 41.37%
NP 153,443 118,990 121,413 104,051 158,955 126,585 46,997 17.08%
-
NP to SH 153,392 119,716 121,718 104,164 158,939 126,585 46,997 17.08%
-
Tax Rate 30.44% 19.69% 11.57% 7.21% 13.53% 16.43% 9.62% -
Total Cost 1,391,343 929,161 875,961 917,307 818,326 677,048 764,826 8.30%
-
Net Worth 1,033,950 897,788 838,624 384,732 690,335 557,962 302,614 17.79%
Dividend
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 54,418 34,007 34,090 16,172 25,505 - 6,345 33.17%
Div Payout % 35.48% 28.41% 28.01% 15.53% 16.05% - 13.50% -
Equity
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,033,950 897,788 838,624 384,732 690,335 557,962 302,614 17.79%
NOSH 680,230 680,142 681,808 340,471 340,066 268,250 195,235 18.10%
Ratio Analysis
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.93% 11.35% 12.17% 10.19% 16.27% 15.75% 5.79% -
ROE 14.84% 13.33% 14.51% 27.07% 23.02% 22.69% 15.53% -
Per Share
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 227.10 154.11 146.28 299.98 287.38 299.58 415.82 -7.74%
EPS 22.55 17.60 17.90 30.60 46.74 47.19 17.72 3.26%
DPS 8.00 5.00 5.00 4.75 7.50 0.00 3.25 12.75%
NAPS 1.52 1.32 1.23 1.13 2.03 2.08 1.55 -0.26%
Adjusted Per Share Value based on latest NOSH - 341,612
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 60.47 41.03 39.04 39.98 38.26 31.46 31.78 8.95%
EPS 6.00 4.69 4.76 4.08 6.22 4.96 1.84 17.06%
DPS 2.13 1.33 1.33 0.63 1.00 0.00 0.25 33.05%
NAPS 0.4048 0.3515 0.3283 0.1506 0.2702 0.2184 0.1185 17.79%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.15 2.77 1.93 1.91 1.99 2.36 0.40 -
P/RPS 0.00 1.80 1.32 0.64 0.69 0.79 0.10 -
P/EPS 0.00 15.74 10.81 6.24 4.26 5.00 1.66 -
EY 0.00 6.35 9.25 16.02 23.49 20.00 60.18 -
DY 0.00 1.81 2.59 2.49 3.77 0.00 8.13 -
P/NAPS 1.43 2.10 1.57 1.69 0.98 1.13 0.26 25.51%
Price Multiplier on Announcement Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 29/08/16 27/02/14 26/02/13 02/03/12 14/02/11 19/02/10 24/02/09 -
Price 2.12 2.90 1.80 2.01 2.12 2.73 0.39 -
P/RPS 0.00 1.88 1.23 0.67 0.74 0.91 0.09 -
P/EPS 0.00 16.48 10.08 6.57 4.54 5.79 1.62 -
EY 0.00 6.07 9.92 15.22 22.05 17.29 61.72 -
DY 0.00 1.72 2.78 2.36 3.54 0.00 8.33 -
P/NAPS 1.41 2.20 1.46 1.78 1.04 1.31 0.25 25.93%

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