[SUPERMX] QoQ 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- 3.93%
YoY- -22.32%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 229,382 223,208 255,628 278,383 238,100 232,273 192,236 12.53%
PBT 29,538 28,227 31,513 32,382 32,259 32,140 37,984 -15.47%
Tax -4,582 -3,468 -17,051 -4,874 -5,339 -5,833 -12,155 -47.90%
NP 24,956 24,759 14,462 27,508 26,920 26,307 25,829 -2.27%
-
NP to SH 24,743 24,947 14,462 27,814 26,762 26,596 25,044 -0.80%
-
Tax Rate 15.51% 12.29% 54.11% 15.05% 16.55% 18.15% 32.00% -
Total Cost 204,426 198,449 241,166 250,875 211,180 205,966 166,407 14.74%
-
Net Worth 978,843 972,049 680,169 951,999 926,115 904,672 898,317 5.90%
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 - 20,405 13,599 - - 20,416 -23.80%
Div Payout % 54.95% - 141.09% 48.90% - - 81.52% -
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 978,843 972,049 680,169 951,999 926,115 904,672 898,317 5.90%
NOSH 679,752 679,754 680,169 679,999 680,966 680,204 680,543 -0.07%
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 10.88% 11.09% 5.66% 9.88% 11.31% 11.33% 13.44% -
ROE 2.53% 2.57% 2.13% 2.92% 2.89% 2.94% 2.79% -
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 33.74 32.84 37.58 40.94 34.96 34.15 28.25 12.60%
EPS 3.64 3.67 2.13 4.09 3.93 3.91 3.68 -0.72%
DPS 2.00 0.00 3.00 2.00 0.00 0.00 3.00 -23.74%
NAPS 1.44 1.43 1.00 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 8.98 8.74 10.01 10.90 9.32 9.09 7.53 12.49%
EPS 0.97 0.98 0.57 1.09 1.05 1.04 0.98 -0.68%
DPS 0.53 0.00 0.80 0.53 0.00 0.00 0.80 -24.06%
NAPS 0.3832 0.3805 0.2663 0.3727 0.3625 0.3542 0.3517 5.90%
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 6.13 6.40 4.47 5.37 6.01 7.61 9.81 -26.97%
P/EPS 56.87 57.22 79.01 53.79 53.44 66.50 75.27 -17.08%
EY 1.76 1.75 1.27 1.86 1.87 1.50 1.33 20.59%
DY 0.97 0.00 1.79 0.91 0.00 0.00 1.08 -6.92%
P/NAPS 1.44 1.47 1.68 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 6.64 5.91 5.45 5.69 6.41 6.97 10.27 -25.28%
P/EPS 61.54 52.86 96.41 56.96 57.00 60.87 78.80 -15.23%
EY 1.63 1.89 1.04 1.76 1.75 1.64 1.27 18.15%
DY 0.89 0.00 1.46 0.86 0.00 0.00 1.03 -9.30%
P/NAPS 1.56 1.36 2.05 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