[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.78%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 929,092 1,048,151 1,246,810 1,301,088 1,282,160 997,374 968,180 -2.71%
PBT 128,560 148,157 156,128 153,140 147,068 137,306 130,448 -0.96%
Tax -23,332 -29,167 -18,241 -19,208 -18,696 -15,893 -10,941 65.75%
NP 105,228 118,990 137,886 133,932 128,372 121,413 119,506 -8.13%
-
NP to SH 106,384 119,716 138,252 135,766 127,148 121,718 119,442 -7.43%
-
Tax Rate 18.15% 19.69% 11.68% 12.54% 12.71% 11.57% 8.39% -
Total Cost 823,864 929,161 1,108,924 1,167,156 1,153,788 875,961 848,673 -1.96%
-
Net Worth 904,672 897,788 934,565 916,592 862,020 838,624 842,804 4.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 34,007 18,191 - - 34,090 18,124 -
Div Payout % - 28.41% 13.16% - - 28.01% 15.17% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 904,672 897,788 934,565 916,592 862,020 838,624 842,804 4.84%
NOSH 680,204 680,142 682,164 689,167 673,453 681,808 679,681 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.33% 11.35% 11.06% 10.29% 10.01% 12.17% 12.34% -
ROE 11.76% 13.33% 14.79% 14.81% 14.75% 14.51% 14.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.59 154.11 182.77 188.79 190.39 146.28 142.45 -2.76%
EPS 15.64 17.60 20.27 19.70 18.88 17.90 17.57 -7.47%
DPS 0.00 5.00 2.67 0.00 0.00 5.00 2.67 -
NAPS 1.33 1.32 1.37 1.33 1.28 1.23 1.24 4.78%
Adjusted Per Share Value based on latest NOSH - 691,695
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.37 41.03 48.81 50.93 50.19 39.04 37.90 -2.71%
EPS 4.16 4.69 5.41 5.31 4.98 4.76 4.68 -7.55%
DPS 0.00 1.33 0.71 0.00 0.00 1.33 0.71 -
NAPS 0.3542 0.3515 0.3659 0.3588 0.3375 0.3283 0.3299 4.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.60 2.77 2.67 1.97 1.82 1.93 2.06 -
P/RPS 1.90 1.80 1.46 1.04 0.96 1.32 1.45 19.76%
P/EPS 16.62 15.74 13.17 10.00 9.64 10.81 11.72 26.24%
EY 6.02 6.35 7.59 10.00 10.37 9.25 8.53 -20.74%
DY 0.00 1.81 1.00 0.00 0.00 2.59 1.29 -
P/NAPS 1.95 2.10 1.95 1.48 1.42 1.57 1.66 11.34%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 -
Price 2.38 2.90 2.67 2.27 2.06 1.80 2.01 -
P/RPS 1.74 1.88 1.46 1.20 1.08 1.23 1.41 15.06%
P/EPS 15.22 16.48 13.17 11.52 10.91 10.08 11.44 20.98%
EY 6.57 6.07 7.59 8.68 9.17 9.92 8.74 -17.34%
DY 0.00 1.72 1.00 0.00 0.00 2.78 1.33 -
P/NAPS 1.79 2.20 1.95 1.71 1.61 1.46 1.62 6.88%

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