[SUPERMX] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.12%
YoY- 105.41%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,206,347 997,336 996,917 886,998 801,244 809,880 505,409 15.58%
PBT 156,566 125,348 122,061 194,818 105,629 63,566 54,370 19.25%
Tax -21,368 -9,460 -13,705 -15,830 -18,503 -3,487 -3,932 32.56%
NP 135,198 115,888 108,356 178,988 87,126 60,079 50,438 17.84%
-
NP to SH 135,825 115,928 108,355 178,962 87,126 60,079 50,438 17.93%
-
Tax Rate 13.65% 7.55% 11.23% 8.13% 17.52% 5.49% 7.23% -
Total Cost 1,071,149 881,448 888,561 708,010 714,118 749,801 454,971 15.32%
-
Net Worth 915,190 842,666 680,087 688,412 498,560 422,127 233,154 25.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 33,932 19,569 27,205 8,485 391 8,037 3,497 45.99%
Div Payout % 24.98% 16.88% 25.11% 4.74% 0.45% 13.38% 6.93% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 915,190 842,666 680,087 688,412 498,560 422,127 233,154 25.57%
NOSH 668,022 679,569 340,043 339,119 265,191 265,488 233,154 19.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.21% 11.62% 10.87% 20.18% 10.87% 7.42% 9.98% -
ROE 14.84% 13.76% 15.93% 26.00% 17.48% 14.23% 21.63% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 180.58 146.76 293.17 261.56 302.14 305.05 216.77 -2.99%
EPS 20.33 17.06 31.86 52.77 32.85 22.63 21.63 -1.02%
DPS 5.08 2.88 8.00 2.50 0.15 3.03 1.50 22.52%
NAPS 1.37 1.24 2.00 2.03 1.88 1.59 1.00 5.38%
Adjusted Per Share Value based on latest NOSH - 339,119
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.34 36.66 36.64 32.60 29.45 29.77 18.58 15.58%
EPS 4.99 4.26 3.98 6.58 3.20 2.21 1.85 17.96%
DPS 1.25 0.72 1.00 0.31 0.01 0.30 0.13 45.77%
NAPS 0.3364 0.3097 0.25 0.253 0.1833 0.1552 0.0857 25.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.67 2.06 1.28 1.89 1.25 0.54 1.19 -
P/RPS 1.48 1.40 0.44 0.72 0.41 0.18 0.55 17.91%
P/EPS 13.13 12.08 4.02 3.58 3.80 2.39 5.50 15.59%
EY 7.62 8.28 24.89 27.92 26.28 41.91 18.18 -13.47%
DY 1.90 1.40 6.25 1.32 0.12 5.61 1.26 7.07%
P/NAPS 1.95 1.66 0.64 0.93 0.66 0.34 1.19 8.57%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 -
Price 2.67 2.01 1.61 2.20 1.64 0.47 1.10 -
P/RPS 1.48 1.37 0.55 0.84 0.54 0.15 0.51 19.41%
P/EPS 13.13 11.78 5.05 4.17 4.99 2.08 5.08 17.13%
EY 7.62 8.49 19.79 23.99 20.03 48.15 19.67 -14.60%
DY 1.90 1.43 4.97 1.14 0.09 6.44 1.36 5.72%
P/NAPS 1.95 1.62 0.81 1.08 0.87 0.30 1.10 10.00%

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