[SUPERMX] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.25%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,054,989 1,206,347 997,336 996,917 886,998 801,244 809,880 3.58%
PBT 157,612 156,566 125,348 122,061 194,818 105,629 63,566 12.86%
Tax -35,757 -21,368 -9,460 -13,705 -15,830 -18,503 -3,487 36.36%
NP 121,855 135,198 115,888 108,356 178,988 87,126 60,079 9.88%
-
NP to SH 121,688 135,825 115,928 108,355 178,962 87,126 60,079 9.86%
-
Tax Rate 22.69% 13.65% 7.55% 11.23% 8.13% 17.52% 5.49% -
Total Cost 933,134 1,071,149 881,448 888,561 708,010 714,118 749,801 2.95%
-
Net Worth 1,054,965 915,190 842,666 680,087 688,412 498,560 422,127 12.98%
Dividend
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 40,804 33,932 19,569 27,205 8,485 391 8,037 24.17%
Div Payout % 33.53% 24.98% 16.88% 25.11% 4.74% 0.45% 13.38% -
Equity
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,054,965 915,190 842,666 680,087 688,412 498,560 422,127 12.98%
NOSH 680,622 668,022 679,569 340,043 339,119 265,191 265,488 13.36%
Ratio Analysis
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.55% 11.21% 11.62% 10.87% 20.18% 10.87% 7.42% -
ROE 11.53% 14.84% 13.76% 15.93% 26.00% 17.48% 14.23% -
Per Share
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 155.00 180.58 146.76 293.17 261.56 302.14 305.05 -8.62%
EPS 17.88 20.33 17.06 31.86 52.77 32.85 22.63 -3.09%
DPS 6.00 5.08 2.88 8.00 2.50 0.15 3.03 9.53%
NAPS 1.55 1.37 1.24 2.00 2.03 1.88 1.59 -0.33%
Adjusted Per Share Value based on latest NOSH - 340,043
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.30 47.23 39.04 39.03 34.72 31.37 31.70 3.58%
EPS 4.76 5.32 4.54 4.24 7.01 3.41 2.35 9.86%
DPS 1.60 1.33 0.77 1.07 0.33 0.02 0.31 24.44%
NAPS 0.413 0.3583 0.3299 0.2662 0.2695 0.1952 0.1653 12.97%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.58 2.67 2.06 1.28 1.89 1.25 0.54 -
P/RPS 1.66 1.48 1.40 0.44 0.72 0.41 0.18 34.45%
P/EPS 14.43 13.13 12.08 4.02 3.58 3.80 2.39 27.07%
EY 6.93 7.62 8.28 24.89 27.92 26.28 41.91 -21.32%
DY 2.33 1.90 1.40 6.25 1.32 0.12 5.61 -11.04%
P/NAPS 1.66 1.95 1.66 0.64 0.93 0.66 0.34 23.52%
Price Multiplier on Announcement Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 -
Price 2.57 2.67 2.01 1.61 2.20 1.64 0.47 -
P/RPS 1.66 1.48 1.37 0.55 0.84 0.54 0.15 37.76%
P/EPS 14.37 13.13 11.78 5.05 4.17 4.99 2.08 29.37%
EY 6.96 7.62 8.49 19.79 23.99 20.03 48.15 -22.72%
DY 2.33 1.90 1.43 4.97 1.14 0.09 6.44 -12.67%
P/NAPS 1.66 1.95 1.62 0.81 1.08 0.87 0.30 25.60%

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