[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.8%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,278,197 935,108 726,135 750,709 690,581 618,419 628,998 9.91%
PBT 185,840 117,096 97,836 87,638 144,563 101,537 47,906 19.80%
Tax -39,226 -13,681 -8,206 -9,754 -9,091 -15,896 -2,395 45.14%
NP 146,614 103,415 89,630 77,884 135,472 85,641 45,511 16.87%
-
NP to SH 146,635 103,689 89,582 77,901 135,446 85,641 45,511 16.87%
-
Tax Rate 21.11% 11.68% 8.39% 11.13% 6.29% 15.66% 5.00% -
Total Cost 1,131,583 831,693 636,505 672,825 555,109 532,778 583,487 9.22%
-
Net Worth 1,054,194 934,565 842,804 680,061 688,938 498,776 421,701 12.98%
Dividend
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 40,807 13,643 13,593 10,200 8,484 6,632 3,978 36.37%
Div Payout % 27.83% 13.16% 15.17% 13.09% 6.26% 7.74% 8.74% -
Equity
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,054,194 934,565 842,804 680,061 688,938 498,776 421,701 12.98%
NOSH 680,125 682,164 679,681 340,030 339,378 265,306 265,220 13.37%
Ratio Analysis
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.47% 11.06% 12.34% 10.37% 19.62% 13.85% 7.24% -
ROE 13.91% 11.09% 10.63% 11.45% 19.66% 17.17% 10.79% -
Per Share
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 187.94 137.08 106.83 220.78 203.48 233.10 237.16 -3.05%
EPS 21.56 15.20 13.18 24.59 39.91 32.28 17.16 3.08%
DPS 6.00 2.00 2.00 3.00 2.50 2.50 1.50 20.29%
NAPS 1.55 1.37 1.24 2.00 2.03 1.88 1.59 -0.33%
Adjusted Per Share Value based on latest NOSH - 340,043
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.98 34.37 26.69 27.59 25.38 22.73 23.12 9.90%
EPS 5.39 3.81 3.29 2.86 4.98 3.15 1.67 16.89%
DPS 1.50 0.50 0.50 0.37 0.31 0.24 0.15 35.91%
NAPS 0.3875 0.3435 0.3098 0.25 0.2532 0.1833 0.155 12.98%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.58 2.67 2.06 1.28 1.89 1.25 0.54 -
P/RPS 0.00 1.95 1.93 0.58 0.93 0.54 0.23 -
P/EPS 0.00 17.57 15.63 5.59 4.74 3.87 3.15 -
EY 0.00 5.69 6.40 17.90 21.12 25.82 31.78 -
DY 0.00 0.75 0.97 2.34 1.32 2.00 2.78 -
P/NAPS 2.58 1.95 1.66 0.64 0.93 0.66 0.34 31.00%
Price Multiplier on Announcement Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 -
Price 2.57 2.67 2.01 1.61 2.20 1.64 0.47 -
P/RPS 0.00 1.95 1.88 0.73 1.08 0.70 0.20 -
P/EPS 0.00 17.57 15.25 7.03 5.51 5.08 2.74 -
EY 0.00 5.69 6.56 14.23 18.14 19.68 36.51 -
DY 0.00 0.75 1.00 1.86 1.14 1.52 3.19 -
P/NAPS 2.57 1.95 1.62 0.81 1.08 0.87 0.30 33.13%

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