[SUPERMX] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -16.72%
YoY- -36.14%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,029,061 1,021,909 996,917 960,602 957,507 936,789 886,998 10.40%
PBT 120,240 115,148 122,061 129,421 150,314 178,982 194,818 -27.48%
Tax -12,405 -10,935 -13,705 -13,822 -11,515 -13,114 -15,830 -14.98%
NP 107,835 104,213 108,356 115,599 138,799 165,868 178,988 -28.64%
-
NP to SH 107,870 104,292 108,355 115,582 138,782 165,851 178,962 -28.62%
-
Tax Rate 10.32% 9.50% 11.23% 10.68% 7.66% 7.33% 8.13% -
Total Cost 921,226 917,696 888,561 845,003 818,708 770,921 708,010 19.16%
-
Net Worth 794,634 775,459 680,087 679,819 706,968 680,187 688,412 10.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 16,179 16,179 27,205 17,004 25,490 25,490 8,485 53.70%
Div Payout % 15.00% 15.51% 25.11% 14.71% 18.37% 15.37% 4.74% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 794,634 775,459 680,087 679,819 706,968 680,187 688,412 10.02%
NOSH 679,174 341,612 340,043 339,909 339,888 340,093 339,119 58.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.48% 10.20% 10.87% 12.03% 14.50% 17.71% 20.18% -
ROE 13.57% 13.45% 15.93% 17.00% 19.63% 24.38% 26.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 151.52 299.14 293.17 282.60 281.71 275.45 261.56 -30.48%
EPS 15.88 30.53 31.86 34.00 40.83 48.77 52.77 -55.06%
DPS 2.38 4.75 8.00 5.00 7.50 7.50 2.50 -3.22%
NAPS 1.17 2.27 2.00 2.00 2.08 2.00 2.03 -30.72%
Adjusted Per Share Value based on latest NOSH - 339,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 37.82 37.56 36.64 35.31 35.19 34.43 32.60 10.39%
EPS 3.96 3.83 3.98 4.25 5.10 6.10 6.58 -28.69%
DPS 0.59 0.59 1.00 0.63 0.94 0.94 0.31 53.51%
NAPS 0.2921 0.285 0.25 0.2499 0.2599 0.25 0.253 10.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.88 1.91 1.28 1.86 2.15 1.99 1.89 -
P/RPS 1.24 0.64 0.44 0.66 0.76 0.72 0.72 43.63%
P/EPS 11.84 6.26 4.02 5.47 5.27 4.08 3.58 121.81%
EY 8.45 15.98 24.89 18.28 18.99 24.51 27.92 -54.88%
DY 1.27 2.49 6.25 2.69 3.49 3.77 1.32 -2.53%
P/NAPS 1.61 0.84 0.64 0.93 1.03 1.00 0.93 44.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 02/03/12 24/10/11 22/08/11 13/05/11 14/02/11 08/11/10 -
Price 1.79 2.01 1.61 1.55 1.98 2.12 2.20 -
P/RPS 1.18 0.67 0.55 0.55 0.70 0.77 0.84 25.40%
P/EPS 11.27 6.58 5.05 4.56 4.85 4.35 4.17 93.90%
EY 8.87 15.19 19.79 21.94 20.62 23.00 23.99 -48.45%
DY 1.33 2.36 4.97 3.23 3.79 3.54 1.14 10.81%
P/NAPS 1.53 0.89 0.81 0.78 0.95 1.06 1.08 26.11%

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