[SUPERMX] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.7%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 284,564 330,004 320,540 271,239 245,513 232,101 248,522 9.43%
PBT 40,526 39,803 36,767 39,470 33,836 33,295 30,705 20.30%
Tax -4,077 -4,930 -4,674 -7,687 -2,236 -3,290 -2,680 32.23%
NP 36,449 34,873 32,093 31,783 31,600 30,005 28,025 19.13%
-
NP to SH 35,806 35,484 31,787 32,136 31,600 30,000 27,982 17.84%
-
Tax Rate 10.06% 12.39% 12.71% 19.48% 6.61% 9.88% 8.73% -
Total Cost 248,115 295,131 288,447 239,456 213,913 202,096 220,497 8.17%
-
Net Worth 915,190 919,955 862,020 884,614 842,666 816,326 794,634 9.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,360 - - 20,572 13,591 - - -
Div Payout % 37.31% - - 64.02% 43.01% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 915,190 919,955 862,020 884,614 842,666 816,326 794,634 9.86%
NOSH 668,022 691,695 673,453 685,747 679,569 680,272 679,174 -1.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.81% 10.57% 10.01% 11.72% 12.87% 12.93% 11.28% -
ROE 3.91% 3.86% 3.69% 3.63% 3.75% 3.67% 3.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.60 47.71 47.60 39.55 36.13 34.12 36.59 10.66%
EPS 5.36 5.22 4.72 4.72 4.65 4.41 4.12 19.15%
DPS 2.00 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.37 1.33 1.28 1.29 1.24 1.20 1.17 11.08%
Adjusted Per Share Value based on latest NOSH - 685,747
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.14 12.92 12.55 10.62 9.61 9.09 9.73 9.43%
EPS 1.40 1.39 1.24 1.26 1.24 1.17 1.10 17.42%
DPS 0.52 0.00 0.00 0.81 0.53 0.00 0.00 -
NAPS 0.3583 0.3601 0.3375 0.3463 0.3299 0.3196 0.3111 9.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.67 1.97 1.82 1.93 2.06 2.07 1.88 -
P/RPS 6.27 4.13 3.82 4.88 5.70 6.07 5.14 14.15%
P/EPS 49.81 38.40 38.56 41.18 44.30 46.94 45.63 6.01%
EY 2.01 2.60 2.59 2.43 2.26 2.13 2.19 -5.55%
DY 0.75 0.00 0.00 1.55 0.97 0.00 0.00 -
P/NAPS 1.95 1.48 1.42 1.50 1.66 1.72 1.61 13.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 -
Price 2.67 2.27 2.06 1.80 2.01 2.13 1.79 -
P/RPS 6.27 4.76 4.33 4.55 5.56 6.24 4.89 18.00%
P/EPS 49.81 44.25 43.64 38.41 43.23 48.30 43.45 9.52%
EY 2.01 2.26 2.29 2.60 2.31 2.07 2.30 -8.58%
DY 0.75 0.00 0.00 1.67 1.00 0.00 0.00 -
P/NAPS 1.95 1.71 1.61 1.40 1.62 1.78 1.53 17.53%

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