[SUPERMX] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.09%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 269,002 309,868 232,273 320,540 248,522 241,370 220,652 3.09%
PBT 26,488 48,327 32,140 36,767 30,705 25,614 54,282 -10.44%
Tax -6,675 -9,983 -5,833 -4,674 -2,680 -1,210 -2,809 14.22%
NP 19,813 38,344 26,307 32,093 28,025 24,404 51,473 -13.64%
-
NP to SH 19,537 38,455 26,596 31,787 27,982 24,404 51,473 -13.83%
-
Tax Rate 25.20% 20.66% 18.15% 12.71% 8.73% 4.72% 5.17% -
Total Cost 249,189 271,524 205,966 288,447 220,497 216,966 169,179 6.13%
-
Net Worth 1,027,551 1,054,960 904,672 862,020 794,634 706,968 632,219 7.75%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,027,551 1,054,960 904,672 862,020 794,634 706,968 632,219 7.75%
NOSH 676,020 680,619 680,204 673,453 679,174 339,888 271,338 15.06%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.37% 12.37% 11.33% 10.01% 11.28% 10.11% 23.33% -
ROE 1.90% 3.65% 2.94% 3.69% 3.52% 3.45% 8.14% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.79 45.53 34.15 47.60 36.59 71.01 81.32 -10.40%
EPS 2.89 5.65 3.91 4.72 4.12 7.18 18.97 -25.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.33 1.28 1.17 2.08 2.33 -6.35%
Adjusted Per Share Value based on latest NOSH - 673,453
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.53 12.13 9.09 12.55 9.73 9.45 8.64 3.08%
EPS 0.76 1.51 1.04 1.24 1.10 0.96 2.02 -13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4023 0.413 0.3542 0.3375 0.3111 0.2768 0.2475 7.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.18 2.03 2.60 1.82 1.88 2.15 3.39 -
P/RPS 5.48 0.00 7.61 3.82 5.14 3.03 4.17 4.28%
P/EPS 75.43 0.00 66.50 38.56 45.63 29.94 17.87 24.77%
EY 1.33 0.00 1.50 2.59 2.19 3.34 5.60 -19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.03 1.95 1.42 1.61 1.03 1.45 -0.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 -
Price 2.23 2.29 2.38 2.06 1.79 1.98 3.45 -
P/RPS 5.60 0.00 6.97 4.33 4.89 2.79 4.24 4.36%
P/EPS 77.16 0.00 60.87 43.64 43.45 27.58 18.19 24.86%
EY 1.30 0.00 1.64 2.29 2.30 3.63 5.50 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.29 1.79 1.61 1.53 0.95 1.48 -0.10%

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