[SUPERMX] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.99%
YoY- 16.71%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,206,347 1,167,296 1,069,393 997,375 997,336 1,023,242 1,029,061 11.16%
PBT 156,566 149,876 143,368 137,307 125,348 125,600 120,240 19.22%
Tax -21,368 -19,527 -17,887 -15,893 -9,460 -10,412 -12,405 43.64%
NP 135,198 130,349 125,481 121,414 115,888 115,188 107,835 16.25%
-
NP to SH 135,825 131,619 126,135 121,718 115,928 115,218 107,870 16.58%
-
Tax Rate 13.65% 13.03% 12.48% 11.57% 7.55% 8.29% 10.32% -
Total Cost 1,071,149 1,036,947 943,912 875,961 881,448 908,054 921,226 10.56%
-
Net Worth 915,190 919,955 862,020 884,614 842,666 816,326 794,634 9.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 33,932 34,163 34,163 34,163 19,569 16,179 16,179 63.77%
Div Payout % 24.98% 25.96% 27.09% 28.07% 16.88% 14.04% 15.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 915,190 919,955 862,020 884,614 842,666 816,326 794,634 9.86%
NOSH 668,022 691,695 673,453 685,747 679,569 680,272 679,174 -1.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.21% 11.17% 11.73% 12.17% 11.62% 11.26% 10.48% -
ROE 14.84% 14.31% 14.63% 13.76% 13.76% 14.11% 13.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 180.58 168.76 158.79 145.44 146.76 150.42 151.52 12.39%
EPS 20.33 19.03 18.73 17.75 17.06 16.94 15.88 17.88%
DPS 5.08 4.94 5.00 5.00 2.88 2.38 2.38 65.70%
NAPS 1.37 1.33 1.28 1.29 1.24 1.20 1.17 11.08%
Adjusted Per Share Value based on latest NOSH - 685,747
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.23 45.70 41.86 39.04 39.04 40.06 40.28 11.18%
EPS 5.32 5.15 4.94 4.76 4.54 4.51 4.22 16.68%
DPS 1.33 1.34 1.34 1.34 0.77 0.63 0.63 64.49%
NAPS 0.3583 0.3601 0.3375 0.3463 0.3299 0.3196 0.3111 9.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.67 1.97 1.82 1.93 2.06 2.07 1.88 -
P/RPS 1.48 1.17 1.15 1.33 1.40 1.38 1.24 12.50%
P/EPS 13.13 10.35 9.72 10.87 12.08 12.22 11.84 7.13%
EY 7.62 9.66 10.29 9.20 8.28 8.18 8.45 -6.65%
DY 1.90 2.51 2.75 2.59 1.40 1.15 1.27 30.77%
P/NAPS 1.95 1.48 1.42 1.50 1.66 1.72 1.61 13.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 -
Price 2.67 2.27 2.06 1.80 2.01 2.13 1.79 -
P/RPS 1.48 1.35 1.30 1.24 1.37 1.42 1.18 16.28%
P/EPS 13.13 11.93 11.00 10.14 11.78 12.58 11.27 10.71%
EY 7.62 8.38 9.09 9.86 8.49 7.95 8.87 -9.62%
DY 1.90 2.18 2.43 2.78 1.43 1.12 1.33 26.81%
P/NAPS 1.95 1.71 1.61 1.40 1.62 1.78 1.53 17.53%

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