[SUPERMX] YoY 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- 7.21%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 290,737 238,100 330,004 232,101 237,920 234,825 188,485 6.88%
PBT 46,263 32,259 39,803 33,295 27,935 48,828 31,349 6.16%
Tax -7,978 -5,339 -4,930 -3,290 -5,283 -2,976 -5,566 5.68%
NP 38,285 26,920 34,873 30,005 22,652 45,852 25,783 6.26%
-
NP to SH 38,820 26,762 35,484 30,000 22,652 45,852 25,783 6.49%
-
Tax Rate 17.24% 16.55% 12.39% 9.88% 18.91% 6.09% 17.75% -
Total Cost 252,452 211,180 295,131 202,096 215,268 188,973 162,702 6.98%
-
Net Worth 1,033,387 926,115 919,955 816,326 679,819 651,691 456,242 13.38%
Dividend
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,597 - - - - 8,485 - -
Div Payout % 35.03% - - - - 18.51% - -
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 1,033,387 926,115 919,955 816,326 679,819 651,691 456,242 13.38%
NOSH 679,859 680,966 691,695 680,272 339,909 339,422 265,257 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 13.17% 11.31% 10.57% 12.93% 9.52% 19.53% 13.68% -
ROE 3.76% 2.89% 3.86% 3.67% 3.33% 7.04% 5.65% -
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 42.76 34.96 47.71 34.12 70.00 69.18 71.06 -7.50%
EPS 5.71 3.93 5.22 4.41 7.04 13.51 9.72 -7.85%
DPS 2.00 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 11.38 9.32 12.92 9.09 9.31 9.19 7.38 6.88%
EPS 1.52 1.05 1.39 1.17 0.89 1.79 1.01 6.48%
DPS 0.53 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.4045 0.3625 0.3601 0.3196 0.2661 0.2551 0.1786 13.38%
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 6.01 4.13 6.07 2.66 4.22 1.17 -
P/EPS 0.00 53.44 38.40 46.94 27.91 21.62 8.54 -
EY 0.00 1.87 2.60 2.13 3.58 4.63 11.71 -
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 6.41 4.76 6.24 2.21 3.86 1.38 -
P/EPS 0.00 57.00 44.25 48.30 23.26 19.76 10.08 -
EY 0.00 1.75 2.26 2.07 4.30 5.06 9.92 -
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