[SUPERMX] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.62%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,167,296 1,069,393 997,375 997,336 1,023,242 1,029,061 1,021,909 9.28%
PBT 149,876 143,368 137,307 125,348 125,600 120,240 115,148 19.23%
Tax -19,527 -17,887 -15,893 -9,460 -10,412 -12,405 -10,935 47.24%
NP 130,349 125,481 121,414 115,888 115,188 107,835 104,213 16.10%
-
NP to SH 131,619 126,135 121,718 115,928 115,218 107,870 104,292 16.79%
-
Tax Rate 13.03% 12.48% 11.57% 7.55% 8.29% 10.32% 9.50% -
Total Cost 1,036,947 943,912 875,961 881,448 908,054 921,226 917,696 8.49%
-
Net Worth 919,955 862,020 884,614 842,666 816,326 794,634 775,459 12.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 34,163 34,163 34,163 19,569 16,179 16,179 16,179 64.66%
Div Payout % 25.96% 27.09% 28.07% 16.88% 14.04% 15.00% 15.51% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 919,955 862,020 884,614 842,666 816,326 794,634 775,459 12.07%
NOSH 691,695 673,453 685,747 679,569 680,272 679,174 341,612 60.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.17% 11.73% 12.17% 11.62% 11.26% 10.48% 10.20% -
ROE 14.31% 14.63% 13.76% 13.76% 14.11% 13.57% 13.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 168.76 158.79 145.44 146.76 150.42 151.52 299.14 -31.74%
EPS 19.03 18.73 17.75 17.06 16.94 15.88 30.53 -27.05%
DPS 4.94 5.00 5.00 2.88 2.38 2.38 4.75 2.65%
NAPS 1.33 1.28 1.29 1.24 1.20 1.17 2.27 -30.00%
Adjusted Per Share Value based on latest NOSH - 679,569
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.91 39.31 36.66 36.66 37.61 37.82 37.56 9.29%
EPS 4.84 4.64 4.47 4.26 4.23 3.96 3.83 16.90%
DPS 1.26 1.26 1.26 0.72 0.59 0.59 0.59 65.91%
NAPS 0.3381 0.3168 0.3252 0.3097 0.3001 0.2921 0.285 12.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.97 1.82 1.93 2.06 2.07 1.88 1.91 -
P/RPS 1.17 1.15 1.33 1.40 1.38 1.24 0.64 49.56%
P/EPS 10.35 9.72 10.87 12.08 12.22 11.84 6.26 39.86%
EY 9.66 10.29 9.20 8.28 8.18 8.45 15.98 -28.52%
DY 2.51 2.75 2.59 1.40 1.15 1.27 2.49 0.53%
P/NAPS 1.48 1.42 1.50 1.66 1.72 1.61 0.84 45.92%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 02/03/12 -
Price 2.27 2.06 1.80 2.01 2.13 1.79 2.01 -
P/RPS 1.35 1.30 1.24 1.37 1.42 1.18 0.67 59.59%
P/EPS 11.93 11.00 10.14 11.78 12.58 11.27 6.58 48.74%
EY 8.38 9.09 9.86 8.49 7.95 8.87 15.19 -32.75%
DY 2.18 2.43 2.78 1.43 1.12 1.33 2.36 -5.15%
P/NAPS 1.71 1.61 1.40 1.62 1.78 1.53 0.89 54.61%

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