[SUPERMX] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -4.51%
YoY- -2.54%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,004,384 940,992 947,173 1,039,077 1,127,344 1,206,347 1,167,296 -9.51%
PBT 128,294 134,765 142,909 150,453 155,080 156,566 149,876 -9.82%
Tax -33,097 -28,201 -27,404 -26,995 -25,836 -21,368 -19,527 42.02%
NP 95,197 106,564 115,505 123,458 129,244 135,198 130,349 -18.85%
-
NP to SH 95,634 106,217 114,209 122,931 128,734 135,825 131,619 -19.13%
-
Tax Rate 25.80% 20.93% 19.18% 17.94% 16.66% 13.65% 13.03% -
Total Cost 909,187 834,428 831,668 915,619 998,100 1,071,149 1,036,947 -8.37%
-
Net Worth 680,169 951,999 926,115 904,672 898,317 915,190 919,955 -18.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 34,005 34,016 33,776 33,776 33,776 33,932 34,163 -0.30%
Div Payout % 35.56% 32.03% 29.57% 27.48% 26.24% 24.98% 25.96% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 680,169 951,999 926,115 904,672 898,317 915,190 919,955 -18.19%
NOSH 680,169 679,999 680,966 680,204 680,543 668,022 691,695 -1.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.48% 11.32% 12.19% 11.88% 11.46% 11.21% 11.17% -
ROE 14.06% 11.16% 12.33% 13.59% 14.33% 14.84% 14.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 147.67 138.38 139.09 152.76 165.65 180.58 168.76 -8.49%
EPS 14.06 15.62 16.77 18.07 18.92 20.33 19.03 -18.22%
DPS 5.00 5.00 5.00 5.00 5.00 5.08 4.94 0.80%
NAPS 1.00 1.40 1.36 1.33 1.32 1.37 1.33 -17.27%
Adjusted Per Share Value based on latest NOSH - 680,204
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.32 36.84 37.08 40.68 44.13 47.23 45.70 -9.51%
EPS 3.74 4.16 4.47 4.81 5.04 5.32 5.15 -19.15%
DPS 1.33 1.33 1.32 1.32 1.32 1.33 1.34 -0.49%
NAPS 0.2663 0.3727 0.3625 0.3542 0.3517 0.3583 0.3601 -18.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.68 2.20 2.10 2.60 2.77 2.67 1.97 -
P/RPS 1.14 1.59 1.51 1.70 1.67 1.48 1.17 -1.71%
P/EPS 11.95 14.08 12.52 14.39 14.64 13.13 10.35 10.02%
EY 8.37 7.10 7.99 6.95 6.83 7.62 9.66 -9.08%
DY 2.98 2.27 2.38 1.92 1.81 1.90 2.51 12.08%
P/NAPS 1.68 1.57 1.54 1.95 2.10 1.95 1.48 8.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 07/11/14 26/08/14 29/05/14 27/02/14 28/11/13 28/08/13 -
Price 2.05 2.33 2.24 2.38 2.90 2.67 2.27 -
P/RPS 1.39 1.68 1.61 1.56 1.75 1.48 1.35 1.96%
P/EPS 14.58 14.92 13.36 13.17 15.33 13.13 11.93 14.26%
EY 6.86 6.70 7.49 7.59 6.52 7.62 8.38 -12.45%
DY 2.44 2.15 2.23 2.10 1.72 1.90 2.18 7.77%
P/NAPS 2.05 1.66 1.65 1.79 2.20 1.95 1.71 12.81%

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