[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.45%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,143,685 929,092 1,282,160 994,088 965,480 882,608 769,488 6.28%
PBT 159,138 128,560 147,068 122,820 102,456 217,128 93,864 8.45%
Tax -27,051 -23,332 -18,696 -10,720 -4,840 -11,236 -15,036 9.44%
NP 132,087 105,228 128,372 112,100 97,616 205,892 78,828 8.25%
-
NP to SH 132,217 106,384 127,148 111,928 97,616 205,892 78,828 8.27%
-
Tax Rate 17.00% 18.15% 12.71% 8.73% 4.72% 5.17% 16.02% -
Total Cost 1,011,598 823,864 1,153,788 881,988 867,864 676,716 690,660 6.04%
-
Net Worth 1,054,203 904,672 862,020 794,634 706,968 632,219 434,986 14.57%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 20,403 - - - - - - -
Div Payout % 15.43% - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,054,203 904,672 862,020 794,634 706,968 632,219 434,986 14.57%
NOSH 680,131 680,204 673,453 679,174 339,888 271,338 265,235 15.57%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.55% 11.33% 10.01% 11.28% 10.11% 23.33% 10.24% -
ROE 12.54% 11.76% 14.75% 14.09% 13.81% 32.57% 18.12% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 168.16 136.59 190.39 146.37 284.06 325.28 290.11 -8.04%
EPS 19.44 15.64 18.88 16.48 28.72 75.88 29.72 -6.31%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.33 1.28 1.17 2.08 2.33 1.64 -0.86%
Adjusted Per Share Value based on latest NOSH - 679,174
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.04 34.15 47.13 36.54 35.49 32.44 28.28 6.28%
EPS 4.86 3.91 4.67 4.11 3.59 7.57 2.90 8.26%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3875 0.3325 0.3168 0.2921 0.2599 0.2324 0.1599 14.57%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.03 2.60 1.82 1.88 2.15 3.39 0.44 -
P/RPS 0.00 1.90 0.96 1.28 0.76 1.04 0.15 -
P/EPS 0.00 16.62 9.64 11.41 7.49 4.47 1.48 -
EY 0.00 6.02 10.37 8.77 13.36 22.38 67.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.95 1.42 1.61 1.03 1.45 0.27 36.36%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 -
Price 2.29 2.38 2.06 1.79 1.98 3.45 0.75 -
P/RPS 0.00 1.74 1.08 1.22 0.70 1.06 0.26 -
P/EPS 0.00 15.22 10.91 10.86 6.89 4.55 2.52 -
EY 0.00 6.57 9.17 9.21 14.51 21.99 39.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.79 1.61 1.53 0.95 1.48 0.46 27.98%

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