[SUPERMX] QoQ Annualized Quarter 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- 0.28%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 968,180 961,244 994,088 1,021,358 1,000,945 958,580 965,480 0.18%
PBT 130,448 128,000 122,820 112,132 116,850 107,100 102,456 17.42%
Tax -10,941 -11,940 -10,720 -8,081 -13,005 -13,132 -4,840 71.98%
NP 119,506 116,060 112,100 104,051 103,845 93,968 97,616 14.39%
-
NP to SH 119,442 115,964 111,928 104,164 103,868 93,968 97,616 14.35%
-
Tax Rate 8.39% 9.33% 8.73% 7.21% 11.13% 12.26% 4.72% -
Total Cost 848,673 845,184 881,988 917,307 897,100 864,612 867,864 -1.47%
-
Net Worth 842,804 815,690 794,634 384,732 680,061 679,565 706,968 12.39%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 18,124 - - 16,172 13,601 - - -
Div Payout % 15.17% - - 15.53% 13.09% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 842,804 815,690 794,634 384,732 680,061 679,565 706,968 12.39%
NOSH 679,681 679,742 679,174 340,471 340,030 339,782 339,888 58.52%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.34% 12.07% 11.28% 10.19% 10.37% 9.80% 10.11% -
ROE 14.17% 14.22% 14.09% 27.07% 15.27% 13.83% 13.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 142.45 141.41 146.37 299.98 294.37 282.12 284.06 -36.80%
EPS 17.57 17.06 16.48 30.60 32.79 29.14 28.72 -27.87%
DPS 2.67 0.00 0.00 4.75 4.00 0.00 0.00 -
NAPS 1.24 1.20 1.17 1.13 2.00 2.00 2.08 -29.09%
Adjusted Per Share Value based on latest NOSH - 341,612
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 37.90 37.63 38.92 39.98 39.18 37.53 37.80 0.17%
EPS 4.68 4.54 4.38 4.08 4.07 3.68 3.82 14.45%
DPS 0.71 0.00 0.00 0.63 0.53 0.00 0.00 -
NAPS 0.3299 0.3193 0.3111 0.1506 0.2662 0.266 0.2768 12.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.06 2.07 1.88 1.91 1.28 1.86 2.15 -
P/RPS 1.45 1.46 1.28 0.64 0.43 0.66 0.76 53.64%
P/EPS 11.72 12.13 11.41 6.24 4.19 6.73 7.49 34.67%
EY 8.53 8.24 8.77 16.02 23.86 14.87 13.36 -25.79%
DY 1.29 0.00 0.00 2.49 3.13 0.00 0.00 -
P/NAPS 1.66 1.72 1.61 1.69 0.64 0.93 1.03 37.34%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 17/08/12 28/05/12 02/03/12 24/10/11 22/08/11 13/05/11 -
Price 2.01 2.13 1.79 2.01 1.61 1.55 1.98 -
P/RPS 1.41 1.51 1.22 0.67 0.55 0.55 0.70 59.29%
P/EPS 11.44 12.49 10.86 6.57 5.27 5.60 6.89 40.08%
EY 8.74 8.01 9.21 15.22 18.97 17.84 14.51 -28.61%
DY 1.33 0.00 0.00 2.36 2.48 0.00 0.00 -
P/NAPS 1.62 1.78 1.53 1.78 0.81 0.78 0.95 42.59%

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