[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2014

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 452,589 0 0 0 470,373 232,273 1,048,151 -42.95%
PBT 57,766 0 0 0 64,399 32,140 148,157 -46.72%
Tax -8,051 0 0 0 -11,172 -5,833 -29,167 -57.70%
NP 49,715 0 0 0 53,227 26,307 118,990 -44.20%
-
NP to SH 49,690 0 0 0 53,358 26,596 119,716 -44.44%
-
Tax Rate 13.94% - - - 17.35% 18.15% 19.69% -
Total Cost 402,874 0 0 0 417,146 205,966 929,161 -42.80%
-
Net Worth 978,845 972,049 945,676 952,539 925,597 904,672 897,788 5.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,595 - - - - - 34,007 -45.82%
Div Payout % 27.36% - - - - - 28.41% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 978,845 972,049 945,676 952,539 925,597 904,672 897,788 5.94%
NOSH 679,752 679,754 680,342 680,385 680,586 680,204 680,142 -0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.98% 0.00% 0.00% 0.00% 11.32% 11.33% 11.35% -
ROE 5.08% 0.00% 0.00% 0.00% 5.76% 2.94% 13.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.58 0.00 0.00 0.00 69.11 34.15 154.11 -42.93%
EPS 7.31 0.00 0.00 0.00 7.84 3.91 17.60 -44.42%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 5.00 -45.80%
NAPS 1.44 1.43 1.39 1.40 1.36 1.33 1.32 5.98%
Adjusted Per Share Value based on latest NOSH - 679,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.72 0.00 0.00 0.00 18.41 9.09 41.03 -42.95%
EPS 1.95 0.00 0.00 0.00 2.09 1.04 4.69 -44.38%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 1.33 -45.93%
NAPS 0.3832 0.3805 0.3702 0.3729 0.3623 0.3542 0.3515 5.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.07 2.10 1.68 2.20 2.10 2.60 2.77 -
P/RPS 3.11 0.00 0.00 0.00 3.04 7.61 1.80 44.13%
P/EPS 28.32 0.00 0.00 0.00 26.79 66.50 15.74 48.09%
EY 3.53 0.00 0.00 0.00 3.73 1.50 6.35 -32.46%
DY 0.97 0.00 0.00 0.00 0.00 0.00 1.81 -34.09%
P/NAPS 1.44 1.47 1.21 1.57 1.54 1.95 2.10 -22.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 25/05/15 02/03/15 07/11/14 26/08/14 29/05/14 27/02/14 -
Price 2.24 1.94 2.05 2.33 2.24 2.38 2.90 -
P/RPS 3.36 0.00 0.00 0.00 3.24 6.97 1.88 47.42%
P/EPS 30.64 0.00 0.00 0.00 28.57 60.87 16.48 51.37%
EY 3.26 0.00 0.00 0.00 3.50 1.64 6.07 -34.00%
DY 0.89 0.00 0.00 0.00 0.00 0.00 1.72 -35.62%
P/NAPS 1.56 1.36 1.47 1.66 1.65 1.79 2.20 -20.53%

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