[SUPERMX] YoY Annualized Quarter 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- 1.83%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,300,005 1,085,285 1,095,597 1,246,810 968,180 1,000,945 920,774 4.70%
PBT 191,657 99,154 159,291 156,128 130,448 116,850 192,750 -0.07%
Tax -59,012 -17,524 -33,622 -18,241 -10,941 -13,005 -12,121 23.48%
NP 132,645 81,630 125,669 137,886 119,506 103,845 180,629 -4.03%
-
NP to SH 129,573 82,480 125,687 138,252 119,442 103,868 180,594 -4.32%
-
Tax Rate 30.79% 17.67% 21.11% 11.68% 8.39% 11.13% 6.29% -
Total Cost 1,167,360 1,003,654 969,928 1,108,924 848,673 897,100 740,145 6.26%
-
Net Worth 1,062,814 1,046,594 1,054,194 934,565 842,804 680,061 688,938 5.94%
Dividend
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 52,810 22,363 34,977 18,191 18,124 13,601 11,312 22.79%
Div Payout % 40.76% 27.11% 27.83% 13.16% 15.17% 13.09% 6.26% -
Equity
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,062,814 1,046,594 1,054,194 934,565 842,804 680,061 688,938 5.94%
NOSH 680,154 680,154 680,125 682,164 679,681 340,030 339,378 9.70%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.20% 7.52% 11.47% 11.06% 12.34% 10.37% 19.62% -
ROE 12.19% 7.88% 11.92% 14.79% 14.17% 15.27% 26.21% -
Per Share
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 196.93 161.77 161.09 182.77 142.45 294.37 271.31 -4.17%
EPS 19.63 12.29 18.48 20.27 17.57 32.79 53.21 -12.44%
DPS 8.00 3.33 5.14 2.67 2.67 4.00 3.33 12.38%
NAPS 1.61 1.56 1.55 1.37 1.24 2.00 2.03 -3.04%
Adjusted Per Share Value based on latest NOSH - 668,022
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.78 39.89 40.27 45.83 35.59 36.79 33.84 4.70%
EPS 4.76 3.03 4.62 5.08 4.39 3.82 6.64 -4.33%
DPS 1.94 0.82 1.29 0.67 0.67 0.50 0.42 22.61%
NAPS 0.3907 0.3847 0.3875 0.3435 0.3098 0.25 0.2532 5.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.53 1.99 2.58 2.67 2.06 1.28 1.89 -
P/RPS 1.28 1.23 0.00 1.46 1.45 0.43 0.70 8.37%
P/EPS 12.89 16.19 0.00 13.17 11.72 4.19 3.55 18.74%
EY 7.76 6.18 0.00 7.59 8.53 23.86 28.16 -15.78%
DY 3.16 1.68 0.00 1.00 1.29 3.13 1.76 8.11%
P/NAPS 1.57 1.28 2.58 1.95 1.66 0.64 0.93 7.22%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/05/18 30/05/17 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 -
Price 3.23 2.00 2.57 2.67 2.01 1.61 2.20 -
P/RPS 1.64 1.24 0.00 1.46 1.41 0.55 0.81 9.85%
P/EPS 16.46 16.27 0.00 13.17 11.44 5.27 4.13 20.23%
EY 6.08 6.15 0.00 7.59 8.74 18.97 24.19 -16.80%
DY 2.48 1.67 0.00 1.00 1.33 2.48 1.52 6.74%
P/NAPS 2.01 1.28 2.57 1.95 1.62 0.81 1.08 8.63%

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