[SUPERMX] QoQ TTM Result on 30-Sep-2014

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- -7.0%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 986,601 995,319 1,004,384 940,992 947,173 1,039,077 1,127,344 -8.52%
PBT 121,660 124,381 128,294 134,765 142,909 150,453 155,080 -14.97%
Tax -29,975 -30,732 -33,097 -28,201 -27,404 -26,995 -25,836 10.44%
NP 91,685 93,649 95,197 106,564 115,505 123,458 129,244 -20.50%
-
NP to SH 91,966 93,985 95,634 106,217 114,209 122,931 128,734 -20.13%
-
Tax Rate 24.64% 24.71% 25.80% 20.93% 19.18% 17.94% 16.66% -
Total Cost 894,916 901,670 909,187 834,428 831,668 915,619 998,100 -7.03%
-
Net Worth 978,843 972,049 680,169 951,999 926,115 904,672 898,317 5.90%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 47,600 34,005 34,005 34,016 33,776 33,776 33,776 25.77%
Div Payout % 51.76% 36.18% 35.56% 32.03% 29.57% 27.48% 26.24% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 978,843 972,049 680,169 951,999 926,115 904,672 898,317 5.90%
NOSH 679,752 679,754 680,169 679,999 680,966 680,204 680,543 -0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.29% 9.41% 9.48% 11.32% 12.19% 11.88% 11.46% -
ROE 9.40% 9.67% 14.06% 11.16% 12.33% 13.59% 14.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 145.14 146.42 147.67 138.38 139.09 152.76 165.65 -8.45%
EPS 13.53 13.83 14.06 15.62 16.77 18.07 18.92 -20.08%
DPS 7.00 5.00 5.00 5.00 5.00 5.00 5.00 25.22%
NAPS 1.44 1.43 1.00 1.40 1.36 1.33 1.32 5.98%
Adjusted Per Share Value based on latest NOSH - 679,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.26 36.58 36.92 34.59 34.81 38.19 41.44 -8.53%
EPS 3.38 3.45 3.52 3.90 4.20 4.52 4.73 -20.12%
DPS 1.75 1.25 1.25 1.25 1.24 1.24 1.24 25.89%
NAPS 0.3598 0.3573 0.25 0.3499 0.3404 0.3325 0.3302 5.90%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.07 2.10 1.68 2.20 2.10 2.60 2.77 -
P/RPS 1.43 1.43 1.14 1.59 1.51 1.70 1.67 -9.85%
P/EPS 15.30 15.19 11.95 14.08 12.52 14.39 14.64 2.99%
EY 6.54 6.58 8.37 7.10 7.99 6.95 6.83 -2.85%
DY 3.38 2.38 2.98 2.27 2.38 1.92 1.81 51.81%
P/NAPS 1.44 1.47 1.68 1.57 1.54 1.95 2.10 -22.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 25/05/15 02/03/15 07/11/14 26/08/14 29/05/14 27/02/14 -
Price 2.24 1.94 2.05 2.33 2.24 2.38 2.90 -
P/RPS 1.54 1.32 1.39 1.68 1.61 1.56 1.75 -8.19%
P/EPS 16.56 14.03 14.58 14.92 13.36 13.17 15.33 5.29%
EY 6.04 7.13 6.86 6.70 7.49 7.59 6.52 -4.98%
DY 3.13 2.58 2.44 2.15 2.23 2.10 1.72 49.21%
P/NAPS 1.56 1.36 2.05 1.66 1.65 1.79 2.20 -20.53%

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