[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 92.53%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 248,522 1,021,358 750,709 479,290 241,370 977,281 690,581 -49.37%
PBT 30,705 112,132 87,638 53,550 25,614 183,835 144,563 -64.36%
Tax -2,680 -8,081 -9,754 -6,566 -1,210 -24,880 -9,091 -55.67%
NP 28,025 104,051 77,884 46,984 24,404 158,955 135,472 -64.98%
-
NP to SH 27,982 104,164 77,901 46,984 24,404 158,939 135,446 -65.01%
-
Tax Rate 8.73% 7.21% 11.13% 12.26% 4.72% 13.53% 6.29% -
Total Cost 220,497 917,307 672,825 432,306 216,966 818,326 555,109 -45.93%
-
Net Worth 794,634 384,732 680,061 679,565 706,968 690,335 688,938 9.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 16,172 10,200 - - 25,505 8,484 -
Div Payout % - 15.53% 13.09% - - 16.05% 6.26% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 794,634 384,732 680,061 679,565 706,968 690,335 688,938 9.97%
NOSH 679,174 340,471 340,030 339,782 339,888 340,066 339,378 58.73%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.28% 10.19% 10.37% 9.80% 10.11% 16.27% 19.62% -
ROE 3.52% 27.07% 11.45% 6.91% 3.45% 23.02% 19.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 36.59 299.98 220.78 141.06 71.01 287.38 203.48 -68.10%
EPS 4.12 30.60 24.59 14.57 7.18 46.74 39.91 -77.96%
DPS 0.00 4.75 3.00 0.00 0.00 7.50 2.50 -
NAPS 1.17 1.13 2.00 2.00 2.08 2.03 2.03 -30.72%
Adjusted Per Share Value based on latest NOSH - 339,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.73 39.98 29.39 18.76 9.45 38.26 27.03 -49.36%
EPS 1.10 4.08 3.05 1.84 0.96 6.22 5.30 -64.91%
DPS 0.00 0.63 0.40 0.00 0.00 1.00 0.33 -
NAPS 0.3111 0.1506 0.2662 0.266 0.2768 0.2702 0.2697 9.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.88 1.91 1.28 1.86 2.15 1.99 1.89 -
P/RPS 5.14 0.64 0.58 1.32 3.03 0.69 0.93 212.27%
P/EPS 45.63 6.24 5.59 13.45 29.94 4.26 4.74 351.90%
EY 2.19 16.02 17.90 7.43 3.34 23.49 21.12 -77.89%
DY 0.00 2.49 2.34 0.00 0.00 3.77 1.32 -
P/NAPS 1.61 1.69 0.64 0.93 1.03 0.98 0.93 44.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 02/03/12 24/10/11 22/08/11 13/05/11 14/02/11 08/11/10 -
Price 1.79 2.01 1.61 1.55 1.98 2.12 2.20 -
P/RPS 4.89 0.67 0.73 1.10 2.79 0.74 1.08 173.43%
P/EPS 43.45 6.57 7.03 11.21 27.58 4.54 5.51 295.68%
EY 2.30 15.22 14.23 8.92 3.63 22.05 18.14 -74.72%
DY 0.00 2.36 1.86 0.00 0.00 3.54 1.14 -
P/NAPS 1.53 1.78 0.81 0.78 0.95 1.04 1.08 26.11%

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