[SUPERMX] YoY TTM 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- 6.81%
YoY- -0.31%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,053,195 947,173 1,167,296 1,023,242 960,602 889,456 807,939 4.15%
PBT 152,355 142,909 149,876 125,600 129,421 200,092 75,508 11.39%
Tax -26,011 -27,404 -19,527 -10,412 -13,822 -19,097 -12,761 11.56%
NP 126,344 115,505 130,349 115,188 115,599 180,995 62,747 11.35%
-
NP to SH 126,965 114,209 131,619 115,218 115,582 180,995 62,747 11.44%
-
Tax Rate 17.07% 19.18% 13.03% 8.29% 10.68% 9.54% 16.90% -
Total Cost 926,851 831,668 1,036,947 908,054 845,003 708,461 745,192 3.40%
-
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 27,192 33,776 34,163 16,179 17,004 8,485 4,373 32.42%
Div Payout % 21.42% 29.57% 25.96% 14.04% 14.71% 4.69% 6.97% -
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 12.00% 12.19% 11.17% 11.26% 12.03% 20.35% 7.77% -
ROE 12.29% 12.33% 14.31% 14.11% 17.00% 27.77% 13.75% -
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 154.91 139.09 168.76 150.42 282.60 262.05 304.59 -9.86%
EPS 18.68 16.77 19.03 16.94 34.00 53.32 23.66 -3.56%
DPS 4.00 5.00 4.94 2.38 5.00 2.50 1.65 14.57%
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 41.23 37.08 45.70 40.06 37.60 34.82 31.63 4.15%
EPS 4.97 4.47 5.15 4.51 4.52 7.09 2.46 11.41%
DPS 1.06 1.32 1.34 0.63 0.67 0.33 0.17 32.48%
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 2.09 1.51 1.17 1.38 0.66 1.11 0.27 36.95%
P/EPS 17.35 12.52 10.35 12.22 5.47 5.48 3.51 27.83%
EY 5.76 7.99 9.66 8.18 18.28 18.26 28.50 -21.78%
DY 1.23 2.38 2.51 1.15 2.69 0.86 1.99 -7.12%
P/NAPS 2.13 1.54 1.48 1.72 0.93 1.52 0.48 25.73%
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 1.88 1.61 1.35 1.42 0.55 1.02 0.32 31.27%
P/EPS 15.64 13.36 11.93 12.58 4.56 5.01 4.14 22.66%
EY 6.40 7.49 8.38 7.95 21.94 19.97 24.14 -18.45%
DY 1.37 2.23 2.18 1.12 3.23 0.94 1.68 -3.08%
P/NAPS 1.92 1.65 1.71 1.78 0.78 1.39 0.57 20.51%

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