[SUPERMX] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
02-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.75%
YoY- -37.12%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,092,146 1,127,344 997,375 1,021,909 936,789 814,836 811,824 4.03%
PBT 162,857 155,080 137,307 115,148 178,982 151,797 51,998 16.43%
Tax -59,099 -25,836 -15,893 -10,935 -13,114 -22,637 -5,001 38.98%
NP 103,758 129,244 121,414 104,213 165,868 129,160 46,997 11.13%
-
NP to SH 103,732 128,734 121,718 104,292 165,851 129,160 46,997 11.13%
-
Tax Rate 36.29% 16.66% 11.57% 9.50% 7.33% 14.91% 9.62% -
Total Cost 988,388 998,100 875,961 917,696 770,921 685,676 764,827 3.47%
-
Net Worth 1,031,623 898,317 884,614 775,459 680,187 558,107 22,372 66.64%
Dividend
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 40,783 33,776 34,163 16,179 25,490 - 4,373 34.66%
Div Payout % 39.32% 26.24% 28.07% 15.51% 15.37% - 9.31% -
Equity
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,031,623 898,317 884,614 775,459 680,187 558,107 22,372 66.64%
NOSH 678,700 680,543 685,747 341,612 340,093 268,321 22,372 57.60%
Ratio Analysis
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.50% 11.46% 12.17% 10.20% 17.71% 15.85% 5.79% -
ROE 10.06% 14.33% 13.76% 13.45% 24.38% 23.14% 210.06% -
Per Share
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 160.92 165.65 145.44 299.14 275.45 303.68 3,628.65 -33.98%
EPS 15.28 18.92 17.75 30.53 48.77 48.14 210.06 -29.48%
DPS 6.00 5.00 5.00 4.75 7.50 0.00 19.55 -14.56%
NAPS 1.52 1.32 1.29 2.27 2.00 2.08 1.00 5.74%
Adjusted Per Share Value based on latest NOSH - 341,612
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.75 44.13 39.04 40.00 36.67 31.90 31.78 4.03%
EPS 4.06 5.04 4.76 4.08 6.49 5.06 1.84 11.12%
DPS 1.60 1.32 1.34 0.63 1.00 0.00 0.17 34.83%
NAPS 0.4039 0.3517 0.3463 0.3036 0.2663 0.2185 0.0088 66.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.15 2.77 1.93 1.91 1.99 2.36 0.40 -
P/RPS 1.34 1.67 1.33 0.64 0.72 0.78 0.01 92.11%
P/EPS 14.07 14.64 10.87 6.26 4.08 4.90 0.19 77.51%
EY 7.11 6.83 9.20 15.98 24.51 20.40 525.16 -43.64%
DY 2.79 1.81 2.59 2.49 3.77 0.00 48.88 -31.73%
P/NAPS 1.41 2.10 1.50 0.84 1.00 1.13 0.40 18.28%
Price Multiplier on Announcement Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 29/08/16 27/02/14 26/02/13 02/03/12 14/02/11 19/02/10 24/02/09 -
Price 2.12 2.90 1.80 2.01 2.12 2.73 0.39 -
P/RPS 1.32 1.75 1.24 0.67 0.77 0.90 0.01 91.73%
P/EPS 13.87 15.33 10.14 6.58 4.35 5.67 0.19 77.17%
EY 7.21 6.52 9.86 15.19 23.00 17.63 538.63 -43.73%
DY 2.83 1.72 2.78 2.36 3.54 0.00 50.13 -31.83%
P/NAPS 1.39 2.20 1.40 0.89 1.06 1.31 0.39 18.46%

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