[SUPERMX] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -16.72%
YoY- -36.14%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 947,173 1,167,296 1,023,242 960,602 889,456 807,939 713,961 4.82%
PBT 142,909 149,876 125,600 129,421 200,092 75,508 61,478 15.08%
Tax -27,404 -19,527 -10,412 -13,822 -19,097 -12,761 -2,933 45.10%
NP 115,505 130,349 115,188 115,599 180,995 62,747 58,545 11.98%
-
NP to SH 114,209 131,619 115,218 115,582 180,995 62,747 58,545 11.77%
-
Tax Rate 19.18% 13.03% 8.29% 10.68% 9.54% 16.90% 4.77% -
Total Cost 831,668 1,036,947 908,054 845,003 708,461 745,192 655,416 4.04%
-
Net Worth 926,115 919,955 816,326 679,819 651,691 456,242 408,573 14.60%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 33,776 34,163 16,179 17,004 8,485 4,373 7,552 28.34%
Div Payout % 29.57% 25.96% 14.04% 14.71% 4.69% 6.97% 12.90% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 926,115 919,955 816,326 679,819 651,691 456,242 408,573 14.60%
NOSH 680,966 691,695 680,272 339,909 339,422 265,257 265,307 17.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.19% 11.17% 11.26% 12.03% 20.35% 7.77% 8.20% -
ROE 12.33% 14.31% 14.11% 17.00% 27.77% 13.75% 14.33% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 139.09 168.76 150.42 282.60 262.05 304.59 269.11 -10.41%
EPS 16.77 19.03 16.94 34.00 53.32 23.66 22.07 -4.47%
DPS 5.00 4.94 2.38 5.00 2.50 1.65 2.85 9.81%
NAPS 1.36 1.33 1.20 2.00 1.92 1.72 1.54 -2.04%
Adjusted Per Share Value based on latest NOSH - 339,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.81 42.91 37.61 35.31 32.69 29.70 26.24 4.82%
EPS 4.20 4.84 4.23 4.25 6.65 2.31 2.15 11.80%
DPS 1.24 1.26 0.59 0.63 0.31 0.16 0.28 28.13%
NAPS 0.3404 0.3381 0.3001 0.2499 0.2395 0.1677 0.1502 14.60%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.10 1.97 2.07 1.86 2.92 0.83 0.73 -
P/RPS 1.51 1.17 1.38 0.66 1.11 0.27 0.27 33.21%
P/EPS 12.52 10.35 12.22 5.47 5.48 3.51 3.31 24.81%
EY 7.99 9.66 8.18 18.28 18.26 28.50 30.23 -19.88%
DY 2.38 2.51 1.15 2.69 0.86 1.99 3.90 -7.89%
P/NAPS 1.54 1.48 1.72 0.93 1.52 0.48 0.47 21.86%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 -
Price 2.24 2.27 2.13 1.55 2.67 0.98 0.56 -
P/RPS 1.61 1.35 1.42 0.55 1.02 0.32 0.21 40.40%
P/EPS 13.36 11.93 12.58 4.56 5.01 4.14 2.54 31.85%
EY 7.49 8.38 7.95 21.94 19.97 24.14 39.41 -24.16%
DY 2.23 2.18 1.12 3.23 0.94 1.68 5.08 -12.81%
P/NAPS 1.65 1.71 1.78 0.78 1.39 0.57 0.36 28.86%

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