[SUPERMX] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.81%
YoY- -0.31%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,069,393 997,375 997,336 1,023,242 1,029,061 1,021,909 996,917 4.78%
PBT 143,368 137,307 125,348 125,600 120,240 115,148 122,061 11.31%
Tax -17,887 -15,893 -9,460 -10,412 -12,405 -10,935 -13,705 19.40%
NP 125,481 121,414 115,888 115,188 107,835 104,213 108,356 10.26%
-
NP to SH 126,135 121,718 115,928 115,218 107,870 104,292 108,355 10.64%
-
Tax Rate 12.48% 11.57% 7.55% 8.29% 10.32% 9.50% 11.23% -
Total Cost 943,912 875,961 881,448 908,054 921,226 917,696 888,561 4.10%
-
Net Worth 862,020 884,614 842,666 816,326 794,634 775,459 680,087 17.10%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 34,163 34,163 19,569 16,179 16,179 16,179 27,205 16.37%
Div Payout % 27.09% 28.07% 16.88% 14.04% 15.00% 15.51% 25.11% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 862,020 884,614 842,666 816,326 794,634 775,459 680,087 17.10%
NOSH 673,453 685,747 679,569 680,272 679,174 341,612 340,043 57.64%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.73% 12.17% 11.62% 11.26% 10.48% 10.20% 10.87% -
ROE 14.63% 13.76% 13.76% 14.11% 13.57% 13.45% 15.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 158.79 145.44 146.76 150.42 151.52 299.14 293.17 -33.52%
EPS 18.73 17.75 17.06 16.94 15.88 30.53 31.86 -29.80%
DPS 5.00 5.00 2.88 2.38 2.38 4.75 8.00 -26.87%
NAPS 1.28 1.29 1.24 1.20 1.17 2.27 2.00 -25.71%
Adjusted Per Share Value based on latest NOSH - 680,272
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.31 36.66 36.66 37.61 37.82 37.56 36.64 4.79%
EPS 4.64 4.47 4.26 4.23 3.96 3.83 3.98 10.75%
DPS 1.26 1.26 0.72 0.59 0.59 0.59 1.00 16.64%
NAPS 0.3168 0.3252 0.3097 0.3001 0.2921 0.285 0.25 17.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.82 1.93 2.06 2.07 1.88 1.91 1.28 -
P/RPS 1.15 1.33 1.40 1.38 1.24 0.64 0.44 89.63%
P/EPS 9.72 10.87 12.08 12.22 11.84 6.26 4.02 80.05%
EY 10.29 9.20 8.28 8.18 8.45 15.98 24.89 -44.47%
DY 2.75 2.59 1.40 1.15 1.27 2.49 6.25 -42.12%
P/NAPS 1.42 1.50 1.66 1.72 1.61 0.84 0.64 70.03%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 02/03/12 24/10/11 -
Price 2.06 1.80 2.01 2.13 1.79 2.01 1.61 -
P/RPS 1.30 1.24 1.37 1.42 1.18 0.67 0.55 77.34%
P/EPS 11.00 10.14 11.78 12.58 11.27 6.58 5.05 67.95%
EY 9.09 9.86 8.49 7.95 8.87 15.19 19.79 -40.44%
DY 2.43 2.78 1.43 1.12 1.33 2.36 4.97 -37.90%
P/NAPS 1.61 1.40 1.62 1.78 1.53 0.89 0.81 58.02%

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