[SUPERMX] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.09%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 192,236 284,564 330,004 320,540 271,239 245,513 232,101 -11.77%
PBT 37,984 40,526 39,803 36,767 39,470 33,836 33,295 9.15%
Tax -12,155 -4,077 -4,930 -4,674 -7,687 -2,236 -3,290 138.41%
NP 25,829 36,449 34,873 32,093 31,783 31,600 30,005 -9.48%
-
NP to SH 25,044 35,806 35,484 31,787 32,136 31,600 30,000 -11.31%
-
Tax Rate 32.00% 10.06% 12.39% 12.71% 19.48% 6.61% 9.88% -
Total Cost 166,407 248,115 295,131 288,447 239,456 213,913 202,096 -12.11%
-
Net Worth 898,317 915,190 919,955 862,020 884,614 842,666 816,326 6.56%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 20,416 13,360 - - 20,572 13,591 - -
Div Payout % 81.52% 37.31% - - 64.02% 43.01% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 898,317 915,190 919,955 862,020 884,614 842,666 816,326 6.56%
NOSH 680,543 668,022 691,695 673,453 685,747 679,569 680,272 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.44% 12.81% 10.57% 10.01% 11.72% 12.87% 12.93% -
ROE 2.79% 3.91% 3.86% 3.69% 3.63% 3.75% 3.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.25 42.60 47.71 47.60 39.55 36.13 34.12 -11.79%
EPS 3.68 5.36 5.22 4.72 4.72 4.65 4.41 -11.33%
DPS 3.00 2.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.32 1.37 1.33 1.28 1.29 1.24 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 673,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.53 11.14 12.92 12.55 10.62 9.61 9.09 -11.76%
EPS 0.98 1.40 1.39 1.24 1.26 1.24 1.17 -11.11%
DPS 0.80 0.52 0.00 0.00 0.81 0.53 0.00 -
NAPS 0.3517 0.3583 0.3601 0.3375 0.3463 0.3299 0.3196 6.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.77 2.67 1.97 1.82 1.93 2.06 2.07 -
P/RPS 9.81 6.27 4.13 3.82 4.88 5.70 6.07 37.59%
P/EPS 75.27 49.81 38.40 38.56 41.18 44.30 46.94 36.88%
EY 1.33 2.01 2.60 2.59 2.43 2.26 2.13 -26.88%
DY 1.08 0.75 0.00 0.00 1.55 0.97 0.00 -
P/NAPS 2.10 1.95 1.48 1.42 1.50 1.66 1.72 14.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 -
Price 2.90 2.67 2.27 2.06 1.80 2.01 2.13 -
P/RPS 10.27 6.27 4.76 4.33 4.55 5.56 6.24 39.27%
P/EPS 78.80 49.81 44.25 43.64 38.41 43.23 48.30 38.46%
EY 1.27 2.01 2.26 2.29 2.60 2.31 2.07 -27.73%
DY 1.03 0.75 0.00 0.00 1.67 1.00 0.00 -
P/NAPS 2.20 1.95 1.71 1.61 1.40 1.62 1.78 15.12%

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