[SUPERMX] YoY 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- -14.77%
YoY- -13.36%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 266,539 192,236 271,239 271,200 246,208 196,417 182,825 5.15%
PBT 34,783 37,984 39,470 27,511 34,424 50,260 4,092 33.01%
Tax -27,924 -12,155 -7,687 -1,254 -4,024 -6,740 -2,606 37.18%
NP 6,859 25,829 31,783 26,257 30,400 43,520 1,486 22.61%
-
NP to SH 6,787 25,044 32,136 26,346 30,409 43,520 1,486 22.44%
-
Tax Rate 80.28% 32.00% 19.48% 4.56% 11.69% 13.41% 63.69% -
Total Cost 259,680 166,407 239,456 244,943 215,808 152,897 181,339 4.90%
-
Net Worth 1,031,623 898,317 884,614 775,459 680,187 558,107 22,372 66.64%
Dividend
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,574 20,416 20,572 5,978 17,004 - 391 60.45%
Div Payout % 200.00% 81.52% 64.02% 22.69% 55.92% - 26.35% -
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 1,031,623 898,317 884,614 775,459 680,187 558,107 22,372 66.64%
NOSH 678,700 680,543 685,747 341,612 340,093 268,321 22,372 57.60%
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 2.57% 13.44% 11.72% 9.68% 12.35% 22.16% 0.81% -
ROE 0.66% 2.79% 3.63% 3.40% 4.47% 7.80% 6.64% -
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 39.27 28.25 39.55 79.39 72.39 73.20 817.18 -33.27%
EPS 1.00 3.68 4.72 8.09 8.94 16.22 0.56 8.03%
DPS 2.00 3.00 3.00 1.75 5.00 0.00 1.75 1.79%
NAPS 1.52 1.32 1.29 2.27 2.00 2.08 1.00 5.74%
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 9.80 7.07 9.97 9.97 9.05 7.22 6.72 5.15%
EPS 0.25 0.92 1.18 0.97 1.12 1.60 0.05 23.93%
DPS 0.50 0.75 0.76 0.22 0.63 0.00 0.01 68.45%
NAPS 0.3792 0.3302 0.3252 0.285 0.25 0.2051 0.0082 66.71%
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 9.81 4.88 2.41 2.75 3.22 0.05 -
P/EPS 0.00 75.27 41.18 24.77 22.26 14.55 6.02 -
EY 0.00 1.33 2.43 4.04 4.49 6.87 16.61 -
DY 0.00 1.08 1.55 0.92 2.51 0.00 4.38 -
P/NAPS 1.43 2.10 1.50 0.84 1.00 1.13 0.40 18.51%
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 10.27 4.55 2.53 2.93 3.73 0.05 -
P/EPS 0.00 78.80 38.41 26.06 23.71 16.83 5.87 -
EY 0.00 1.27 2.60 3.84 4.22 5.94 17.03 -
DY 0.00 1.03 1.67 0.87 2.36 0.00 4.49 -
P/NAPS 1.41 2.20 1.40 0.89 1.06 1.31 0.39 18.68%

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