[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.41%
YoY- -1.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 0 940,746 929,092 1,048,151 1,246,810 1,301,088 1,282,160 -
PBT 0 128,798 128,560 148,157 156,128 153,140 147,068 -
Tax 0 -22,344 -23,332 -29,167 -18,241 -19,208 -18,696 -
NP 0 106,454 105,228 118,990 137,886 133,932 128,372 -
-
NP to SH 0 106,716 106,384 119,716 138,252 135,766 127,148 -
-
Tax Rate - 17.35% 18.15% 19.69% 11.68% 12.54% 12.71% -
Total Cost 0 834,292 823,864 929,161 1,108,924 1,167,156 1,153,788 -
-
Net Worth 952,539 925,597 904,672 897,788 934,565 916,592 862,020 6.87%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 34,007 18,191 - - -
Div Payout % - - - 28.41% 13.16% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 952,539 925,597 904,672 897,788 934,565 916,592 862,020 6.87%
NOSH 680,385 680,586 680,204 680,142 682,164 689,167 673,453 0.68%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.00% 11.32% 11.33% 11.35% 11.06% 10.29% 10.01% -
ROE 0.00% 11.53% 11.76% 13.33% 14.79% 14.81% 14.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.00 138.23 136.59 154.11 182.77 188.79 190.39 -
EPS 0.00 15.68 15.64 17.60 20.27 19.70 18.88 -
DPS 0.00 0.00 0.00 5.00 2.67 0.00 0.00 -
NAPS 1.40 1.36 1.33 1.32 1.37 1.33 1.28 6.15%
Adjusted Per Share Value based on latest NOSH - 680,543
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.00 36.83 36.37 41.03 48.81 50.93 50.19 -
EPS 0.00 4.18 4.16 4.69 5.41 5.31 4.98 -
DPS 0.00 0.00 0.00 1.33 0.71 0.00 0.00 -
NAPS 0.3729 0.3623 0.3542 0.3515 0.3659 0.3588 0.3375 6.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.20 2.10 2.60 2.77 2.67 1.97 1.82 -
P/RPS 0.00 1.52 1.90 1.80 1.46 1.04 0.96 -
P/EPS 0.00 13.39 16.62 15.74 13.17 10.00 9.64 -
EY 0.00 7.47 6.02 6.35 7.59 10.00 10.37 -
DY 0.00 0.00 0.00 1.81 1.00 0.00 0.00 -
P/NAPS 1.57 1.54 1.95 2.10 1.95 1.48 1.42 6.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 31/05/13 -
Price 2.33 2.24 2.38 2.90 2.67 2.27 2.06 -
P/RPS 0.00 1.62 1.74 1.88 1.46 1.20 1.08 -
P/EPS 0.00 14.29 15.22 16.48 13.17 11.52 10.91 -
EY 0.00 7.00 6.57 6.07 7.59 8.68 9.17 -
DY 0.00 0.00 0.00 1.72 1.00 0.00 0.00 -
P/NAPS 1.66 1.65 1.79 2.20 1.95 1.71 1.61 2.05%

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