[SUPERMX] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.22%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 940,992 947,173 1,039,077 1,127,344 1,206,347 1,167,296 1,069,393 -8.16%
PBT 134,765 142,909 150,453 155,080 156,566 149,876 143,368 -4.03%
Tax -28,201 -27,404 -26,995 -25,836 -21,368 -19,527 -17,887 35.42%
NP 106,564 115,505 123,458 129,244 135,198 130,349 125,481 -10.31%
-
NP to SH 106,217 114,209 122,931 128,734 135,825 131,619 126,135 -10.81%
-
Tax Rate 20.93% 19.18% 17.94% 16.66% 13.65% 13.03% 12.48% -
Total Cost 834,428 831,668 915,619 998,100 1,071,149 1,036,947 943,912 -7.88%
-
Net Worth 951,999 926,115 904,672 898,317 915,190 919,955 862,020 6.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34,016 33,776 33,776 33,776 33,932 34,163 34,163 -0.28%
Div Payout % 32.03% 29.57% 27.48% 26.24% 24.98% 25.96% 27.09% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 951,999 926,115 904,672 898,317 915,190 919,955 862,020 6.83%
NOSH 679,999 680,966 680,204 680,543 668,022 691,695 673,453 0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.32% 12.19% 11.88% 11.46% 11.21% 11.17% 11.73% -
ROE 11.16% 12.33% 13.59% 14.33% 14.84% 14.31% 14.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.38 139.09 152.76 165.65 180.58 168.76 158.79 -8.75%
EPS 15.62 16.77 18.07 18.92 20.33 19.03 18.73 -11.39%
DPS 5.00 5.00 5.00 5.00 5.08 4.94 5.00 0.00%
NAPS 1.40 1.36 1.33 1.32 1.37 1.33 1.28 6.15%
Adjusted Per Share Value based on latest NOSH - 680,543
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.59 34.81 38.19 41.44 44.34 42.91 39.31 -8.16%
EPS 3.90 4.20 4.52 4.73 4.99 4.84 4.64 -10.92%
DPS 1.25 1.24 1.24 1.24 1.25 1.26 1.26 -0.52%
NAPS 0.3499 0.3404 0.3325 0.3302 0.3364 0.3381 0.3168 6.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.20 2.10 2.60 2.77 2.67 1.97 1.82 -
P/RPS 1.59 1.51 1.70 1.67 1.48 1.17 1.15 24.08%
P/EPS 14.08 12.52 14.39 14.64 13.13 10.35 9.72 27.99%
EY 7.10 7.99 6.95 6.83 7.62 9.66 10.29 -21.89%
DY 2.27 2.38 1.92 1.81 1.90 2.51 2.75 -11.99%
P/NAPS 1.57 1.54 1.95 2.10 1.95 1.48 1.42 6.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 31/05/13 -
Price 2.33 2.24 2.38 2.90 2.67 2.27 2.06 -
P/RPS 1.68 1.61 1.56 1.75 1.48 1.35 1.30 18.62%
P/EPS 14.92 13.36 13.17 15.33 13.13 11.93 11.00 22.50%
EY 6.70 7.49 7.59 6.52 7.62 8.38 9.09 -18.38%
DY 2.15 2.23 2.10 1.72 1.90 2.18 2.43 -7.83%
P/NAPS 1.66 1.65 1.79 2.20 1.95 1.71 1.61 2.05%

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