[SUPERMX] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.43%
YoY- -22.27%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,021,208 1,039,077 1,069,393 1,029,061 957,507 843,116 812,740 3.57%
PBT 138,619 150,453 143,368 120,240 150,314 182,613 58,396 14.21%
Tax -30,492 -26,995 -17,887 -12,405 -11,515 -21,687 -7,907 23.06%
NP 108,127 123,458 125,481 107,835 138,799 160,926 50,489 12.42%
-
NP to SH 108,210 122,931 126,135 107,870 138,782 160,926 50,489 12.43%
-
Tax Rate 22.00% 17.94% 12.48% 10.32% 7.66% 11.88% 13.54% -
Total Cost 913,081 915,619 943,912 921,226 818,708 682,190 762,251 2.81%
-
Net Worth 1,054,960 904,672 862,020 794,634 706,968 632,219 434,986 14.59%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 34,000 33,776 34,163 16,179 25,490 - 4,373 37.07%
Div Payout % 31.42% 27.48% 27.09% 15.00% 18.37% - 8.66% -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,054,960 904,672 862,020 794,634 706,968 632,219 434,986 14.59%
NOSH 680,619 680,204 673,453 679,174 339,888 271,338 265,235 15.59%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.59% 11.88% 11.73% 10.48% 14.50% 19.09% 6.21% -
ROE 10.26% 13.59% 14.63% 13.57% 19.63% 25.45% 11.61% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 150.04 152.76 158.79 151.52 281.71 310.72 306.42 -10.39%
EPS 15.90 18.07 18.73 15.88 40.83 59.31 19.04 -2.73%
DPS 5.00 5.00 5.00 2.38 7.50 0.00 1.65 18.58%
NAPS 1.55 1.33 1.28 1.17 2.08 2.33 1.64 -0.86%
Adjusted Per Share Value based on latest NOSH - 679,174
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.98 40.68 41.86 40.28 37.48 33.01 31.82 3.57%
EPS 4.24 4.81 4.94 4.22 5.43 6.30 1.98 12.42%
DPS 1.33 1.32 1.34 0.63 1.00 0.00 0.17 37.20%
NAPS 0.413 0.3542 0.3375 0.3111 0.2768 0.2475 0.1703 14.59%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.03 2.60 1.82 1.88 2.15 3.39 0.44 -
P/RPS 1.35 1.70 1.15 1.24 0.76 1.09 0.14 41.68%
P/EPS 12.77 14.39 9.72 11.84 5.27 5.72 2.31 30.06%
EY 7.83 6.95 10.29 8.45 18.99 17.50 43.26 -23.11%
DY 2.46 1.92 2.75 1.27 3.49 0.00 3.75 -6.27%
P/NAPS 1.31 1.95 1.42 1.61 1.03 1.45 0.27 27.48%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 -
Price 2.29 2.38 2.06 1.79 1.98 3.45 0.75 -
P/RPS 1.53 1.56 1.30 1.18 0.70 1.11 0.24 32.94%
P/EPS 14.40 13.17 11.00 11.27 4.85 5.82 3.94 22.05%
EY 6.94 7.59 9.09 8.87 20.62 17.19 25.38 -18.07%
DY 2.18 2.10 2.43 1.33 3.79 0.00 2.20 -0.14%
P/NAPS 1.48 1.79 1.61 1.53 0.95 1.48 0.46 19.68%

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