[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.46%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,048,151 1,246,810 1,301,088 1,282,160 997,374 968,180 961,244 5.92%
PBT 148,157 156,128 153,140 147,068 137,306 130,448 128,000 10.21%
Tax -29,167 -18,241 -19,208 -18,696 -15,893 -10,941 -11,940 81.08%
NP 118,990 137,886 133,932 128,372 121,413 119,506 116,060 1.67%
-
NP to SH 119,716 138,252 135,766 127,148 121,718 119,442 115,964 2.13%
-
Tax Rate 19.69% 11.68% 12.54% 12.71% 11.57% 8.39% 9.33% -
Total Cost 929,161 1,108,924 1,167,156 1,153,788 875,961 848,673 845,184 6.50%
-
Net Worth 897,788 934,565 916,592 862,020 838,624 842,804 815,690 6.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 34,007 18,191 - - 34,090 18,124 - -
Div Payout % 28.41% 13.16% - - 28.01% 15.17% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 897,788 934,565 916,592 862,020 838,624 842,804 815,690 6.58%
NOSH 680,142 682,164 689,167 673,453 681,808 679,681 679,742 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.35% 11.06% 10.29% 10.01% 12.17% 12.34% 12.07% -
ROE 13.33% 14.79% 14.81% 14.75% 14.51% 14.17% 14.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.11 182.77 188.79 190.39 146.28 142.45 141.41 5.88%
EPS 17.60 20.27 19.70 18.88 17.90 17.57 17.06 2.09%
DPS 5.00 2.67 0.00 0.00 5.00 2.67 0.00 -
NAPS 1.32 1.37 1.33 1.28 1.23 1.24 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 673,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.53 45.83 47.82 47.13 36.66 35.59 35.33 5.93%
EPS 4.40 5.08 4.99 4.67 4.47 4.39 4.26 2.17%
DPS 1.25 0.67 0.00 0.00 1.25 0.67 0.00 -
NAPS 0.33 0.3435 0.3369 0.3168 0.3082 0.3098 0.2998 6.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.77 2.67 1.97 1.82 1.93 2.06 2.07 -
P/RPS 1.80 1.46 1.04 0.96 1.32 1.45 1.46 14.93%
P/EPS 15.74 13.17 10.00 9.64 10.81 11.72 12.13 18.91%
EY 6.35 7.59 10.00 10.37 9.25 8.53 8.24 -15.90%
DY 1.81 1.00 0.00 0.00 2.59 1.29 0.00 -
P/NAPS 2.10 1.95 1.48 1.42 1.57 1.66 1.72 14.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 -
Price 2.90 2.67 2.27 2.06 1.80 2.01 2.13 -
P/RPS 1.88 1.46 1.20 1.08 1.23 1.41 1.51 15.68%
P/EPS 16.48 13.17 11.52 10.91 10.08 11.44 12.49 20.23%
EY 6.07 7.59 8.68 9.17 9.92 8.74 8.01 -16.83%
DY 1.72 1.00 0.00 0.00 2.78 1.33 0.00 -
P/NAPS 2.20 1.95 1.71 1.61 1.46 1.62 1.78 15.12%

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