[SUPERMX] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.2%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 255,628 278,383 238,100 232,273 192,236 284,564 330,004 -15.61%
PBT 31,513 32,382 32,259 32,140 37,984 40,526 39,803 -14.38%
Tax -17,051 -4,874 -5,339 -5,833 -12,155 -4,077 -4,930 128.18%
NP 14,462 27,508 26,920 26,307 25,829 36,449 34,873 -44.29%
-
NP to SH 14,462 27,814 26,762 26,596 25,044 35,806 35,484 -44.93%
-
Tax Rate 54.11% 15.05% 16.55% 18.15% 32.00% 10.06% 12.39% -
Total Cost 241,166 250,875 211,180 205,966 166,407 248,115 295,131 -12.56%
-
Net Worth 680,169 951,999 926,115 904,672 898,317 915,190 919,955 -18.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,405 13,599 - - 20,416 13,360 - -
Div Payout % 141.09% 48.90% - - 81.52% 37.31% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 680,169 951,999 926,115 904,672 898,317 915,190 919,955 -18.19%
NOSH 680,169 679,999 680,966 680,204 680,543 668,022 691,695 -1.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.66% 9.88% 11.31% 11.33% 13.44% 12.81% 10.57% -
ROE 2.13% 2.92% 2.89% 2.94% 2.79% 3.91% 3.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.58 40.94 34.96 34.15 28.25 42.60 47.71 -14.67%
EPS 2.13 4.09 3.93 3.91 3.68 5.36 5.22 -44.89%
DPS 3.00 2.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.00 1.40 1.36 1.33 1.32 1.37 1.33 -17.27%
Adjusted Per Share Value based on latest NOSH - 680,204
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.01 10.90 9.32 9.09 7.53 11.14 12.92 -15.60%
EPS 0.57 1.09 1.05 1.04 0.98 1.40 1.39 -44.71%
DPS 0.80 0.53 0.00 0.00 0.80 0.52 0.00 -
NAPS 0.2663 0.3727 0.3625 0.3542 0.3517 0.3583 0.3601 -18.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.68 2.20 2.10 2.60 2.77 2.67 1.97 -
P/RPS 4.47 5.37 6.01 7.61 9.81 6.27 4.13 5.40%
P/EPS 79.01 53.79 53.44 66.50 75.27 49.81 38.40 61.55%
EY 1.27 1.86 1.87 1.50 1.33 2.01 2.60 -37.89%
DY 1.79 0.91 0.00 0.00 1.08 0.75 0.00 -
P/NAPS 1.68 1.57 1.54 1.95 2.10 1.95 1.48 8.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 07/11/14 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 -
Price 2.05 2.33 2.24 2.38 2.90 2.67 2.27 -
P/RPS 5.45 5.69 6.41 6.97 10.27 6.27 4.76 9.41%
P/EPS 96.41 56.96 57.00 60.87 78.80 49.81 44.25 67.82%
EY 1.04 1.76 1.75 1.64 1.27 2.01 2.26 -40.31%
DY 1.46 0.86 0.00 0.00 1.03 0.75 0.00 -
P/NAPS 2.05 1.66 1.65 1.79 2.20 1.95 1.71 12.81%

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