[SUPERMX] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.2%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 947,173 1,039,077 1,127,344 1,206,347 1,167,296 1,069,393 997,375 -3.39%
PBT 142,909 150,453 155,080 156,566 149,876 143,368 137,307 2.70%
Tax -27,404 -26,995 -25,836 -21,368 -19,527 -17,887 -15,893 43.93%
NP 115,505 123,458 129,244 135,198 130,349 125,481 121,414 -3.28%
-
NP to SH 114,209 122,931 128,734 135,825 131,619 126,135 121,718 -4.16%
-
Tax Rate 19.18% 17.94% 16.66% 13.65% 13.03% 12.48% 11.57% -
Total Cost 831,668 915,619 998,100 1,071,149 1,036,947 943,912 875,961 -3.40%
-
Net Worth 926,115 904,672 898,317 915,190 919,955 862,020 884,614 3.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 33,776 33,776 33,776 33,932 34,163 34,163 34,163 -0.75%
Div Payout % 29.57% 27.48% 26.24% 24.98% 25.96% 27.09% 28.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 926,115 904,672 898,317 915,190 919,955 862,020 884,614 3.11%
NOSH 680,966 680,204 680,543 668,022 691,695 673,453 685,747 -0.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.19% 11.88% 11.46% 11.21% 11.17% 11.73% 12.17% -
ROE 12.33% 13.59% 14.33% 14.84% 14.31% 14.63% 13.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 139.09 152.76 165.65 180.58 168.76 158.79 145.44 -2.94%
EPS 16.77 18.07 18.92 20.33 19.03 18.73 17.75 -3.72%
DPS 5.00 5.00 5.00 5.08 4.94 5.00 5.00 0.00%
NAPS 1.36 1.33 1.32 1.37 1.33 1.28 1.29 3.59%
Adjusted Per Share Value based on latest NOSH - 668,022
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.81 38.19 41.44 44.34 42.91 39.31 36.66 -3.40%
EPS 4.20 4.52 4.73 4.99 4.84 4.64 4.47 -4.07%
DPS 1.24 1.24 1.24 1.25 1.26 1.26 1.26 -1.06%
NAPS 0.3404 0.3325 0.3302 0.3364 0.3381 0.3168 0.3252 3.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.10 2.60 2.77 2.67 1.97 1.82 1.93 -
P/RPS 1.51 1.70 1.67 1.48 1.17 1.15 1.33 8.85%
P/EPS 12.52 14.39 14.64 13.13 10.35 9.72 10.87 9.90%
EY 7.99 6.95 6.83 7.62 9.66 10.29 9.20 -8.99%
DY 2.38 1.92 1.81 1.90 2.51 2.75 2.59 -5.49%
P/NAPS 1.54 1.95 2.10 1.95 1.48 1.42 1.50 1.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 31/05/13 26/02/13 -
Price 2.24 2.38 2.90 2.67 2.27 2.06 1.80 -
P/RPS 1.61 1.56 1.75 1.48 1.35 1.30 1.24 19.07%
P/EPS 13.36 13.17 15.33 13.13 11.93 11.00 10.14 20.24%
EY 7.49 7.59 6.52 7.62 8.38 9.09 9.86 -16.78%
DY 2.23 2.10 1.72 1.90 2.18 2.43 2.78 -13.70%
P/NAPS 1.65 1.79 2.20 1.95 1.71 1.61 1.40 11.60%

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