[SUPERMX] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.33%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 330,004 320,540 271,239 245,513 232,101 248,522 271,200 13.99%
PBT 39,803 36,767 39,470 33,836 33,295 30,705 27,511 27.94%
Tax -4,930 -4,674 -7,687 -2,236 -3,290 -2,680 -1,254 149.30%
NP 34,873 32,093 31,783 31,600 30,005 28,025 26,257 20.84%
-
NP to SH 35,484 31,787 32,136 31,600 30,000 27,982 26,346 21.98%
-
Tax Rate 12.39% 12.71% 19.48% 6.61% 9.88% 8.73% 4.56% -
Total Cost 295,131 288,447 239,456 213,913 202,096 220,497 244,943 13.24%
-
Net Worth 919,955 862,020 884,614 842,666 816,326 794,634 775,459 12.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,572 13,591 - - 5,978 -
Div Payout % - - 64.02% 43.01% - - 22.69% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 919,955 862,020 884,614 842,666 816,326 794,634 775,459 12.07%
NOSH 691,695 673,453 685,747 679,569 680,272 679,174 341,612 60.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.57% 10.01% 11.72% 12.87% 12.93% 11.28% 9.68% -
ROE 3.86% 3.69% 3.63% 3.75% 3.67% 3.52% 3.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.71 47.60 39.55 36.13 34.12 36.59 79.39 -28.80%
EPS 5.22 4.72 4.72 4.65 4.41 4.12 8.09 -25.34%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 1.75 -
NAPS 1.33 1.28 1.29 1.24 1.20 1.17 2.27 -30.00%
Adjusted Per Share Value based on latest NOSH - 679,569
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.13 11.78 9.97 9.02 8.53 9.13 9.97 13.98%
EPS 1.30 1.17 1.18 1.16 1.10 1.03 0.97 21.57%
DPS 0.00 0.00 0.76 0.50 0.00 0.00 0.22 -
NAPS 0.3381 0.3168 0.3252 0.3097 0.3001 0.2921 0.285 12.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.97 1.82 1.93 2.06 2.07 1.88 1.91 -
P/RPS 4.13 3.82 4.88 5.70 6.07 5.14 2.41 43.25%
P/EPS 38.40 38.56 41.18 44.30 46.94 45.63 24.77 33.98%
EY 2.60 2.59 2.43 2.26 2.13 2.19 4.04 -25.47%
DY 0.00 0.00 1.55 0.97 0.00 0.00 0.92 -
P/NAPS 1.48 1.42 1.50 1.66 1.72 1.61 0.84 45.92%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 02/03/12 -
Price 2.27 2.06 1.80 2.01 2.13 1.79 2.01 -
P/RPS 4.76 4.33 4.55 5.56 6.24 4.89 2.53 52.46%
P/EPS 44.25 43.64 38.41 43.23 48.30 43.45 26.06 42.37%
EY 2.26 2.29 2.60 2.31 2.07 2.30 3.84 -29.79%
DY 0.00 0.00 1.67 1.00 0.00 0.00 0.87 -
P/NAPS 1.71 1.61 1.40 1.62 1.78 1.53 0.89 54.61%

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