[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.0%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,301,088 1,282,160 997,374 968,180 961,244 994,088 1,021,358 17.53%
PBT 153,140 147,068 137,306 130,448 128,000 122,820 112,132 23.11%
Tax -19,208 -18,696 -15,893 -10,941 -11,940 -10,720 -8,081 78.19%
NP 133,932 128,372 121,413 119,506 116,060 112,100 104,051 18.34%
-
NP to SH 135,766 127,148 121,718 119,442 115,964 111,928 104,164 19.33%
-
Tax Rate 12.54% 12.71% 11.57% 8.39% 9.33% 8.73% 7.21% -
Total Cost 1,167,156 1,153,788 875,961 848,673 845,184 881,988 917,307 17.43%
-
Net Worth 916,592 862,020 838,624 842,804 815,690 794,634 384,732 78.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 34,090 18,124 - - 16,172 -
Div Payout % - - 28.01% 15.17% - - 15.53% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 916,592 862,020 838,624 842,804 815,690 794,634 384,732 78.47%
NOSH 689,167 673,453 681,808 679,681 679,742 679,174 340,471 60.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.29% 10.01% 12.17% 12.34% 12.07% 11.28% 10.19% -
ROE 14.81% 14.75% 14.51% 14.17% 14.22% 14.09% 27.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 188.79 190.39 146.28 142.45 141.41 146.37 299.98 -26.58%
EPS 19.70 18.88 17.90 17.57 17.06 16.48 30.60 -25.46%
DPS 0.00 0.00 5.00 2.67 0.00 0.00 4.75 -
NAPS 1.33 1.28 1.23 1.24 1.20 1.17 1.13 11.48%
Adjusted Per Share Value based on latest NOSH - 679,569
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.93 50.19 39.04 37.90 37.63 38.92 39.98 17.53%
EPS 5.31 4.98 4.76 4.68 4.54 4.38 4.08 19.22%
DPS 0.00 0.00 1.33 0.71 0.00 0.00 0.63 -
NAPS 0.3588 0.3375 0.3283 0.3299 0.3193 0.3111 0.1506 78.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.97 1.82 1.93 2.06 2.07 1.88 1.91 -
P/RPS 1.04 0.96 1.32 1.45 1.46 1.28 0.64 38.26%
P/EPS 10.00 9.64 10.81 11.72 12.13 11.41 6.24 36.98%
EY 10.00 10.37 9.25 8.53 8.24 8.77 16.02 -26.98%
DY 0.00 0.00 2.59 1.29 0.00 0.00 2.49 -
P/NAPS 1.48 1.42 1.57 1.66 1.72 1.61 1.69 -8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 02/03/12 -
Price 2.27 2.06 1.80 2.01 2.13 1.79 2.01 -
P/RPS 1.20 1.08 1.23 1.41 1.51 1.22 0.67 47.53%
P/EPS 11.52 10.91 10.08 11.44 12.49 10.86 6.57 45.45%
EY 8.68 9.17 9.92 8.74 8.01 9.21 15.22 -31.25%
DY 0.00 0.00 2.78 1.33 0.00 0.00 2.36 -
P/NAPS 1.71 1.61 1.46 1.62 1.78 1.53 1.78 -2.64%

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