[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.34%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,048,151 997,374 1,021,358 977,281 803,633 811,823 574,260 10.53%
PBT 148,157 137,306 112,132 183,835 151,470 51,998 58,550 16.71%
Tax -29,167 -15,893 -8,081 -24,880 -24,885 -5,001 -2,604 49.52%
NP 118,990 121,413 104,051 158,955 126,585 46,997 55,946 13.38%
-
NP to SH 119,716 121,718 104,164 158,939 126,585 46,997 55,946 13.50%
-
Tax Rate 19.69% 11.57% 7.21% 13.53% 16.43% 9.62% 4.45% -
Total Cost 929,161 875,961 917,307 818,326 677,048 764,826 518,314 10.20%
-
Net Worth 897,788 838,624 384,732 690,335 557,962 302,614 336,130 17.77%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 34,007 34,090 16,172 25,505 - 6,345 7,533 28.52%
Div Payout % 28.41% 28.01% 15.53% 16.05% - 13.50% 13.47% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 897,788 838,624 384,732 690,335 557,962 302,614 336,130 17.77%
NOSH 680,142 681,808 340,471 340,066 268,250 195,235 231,814 19.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.35% 12.17% 10.19% 16.27% 15.75% 5.79% 9.74% -
ROE 13.33% 14.51% 27.07% 23.02% 22.69% 15.53% 16.64% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 154.11 146.28 299.98 287.38 299.58 415.82 247.72 -7.59%
EPS 17.60 17.90 30.60 46.74 47.19 17.72 21.09 -2.96%
DPS 5.00 5.00 4.75 7.50 0.00 3.25 3.25 7.43%
NAPS 1.32 1.23 1.13 2.03 2.08 1.55 1.45 -1.55%
Adjusted Per Share Value based on latest NOSH - 340,093
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.53 36.66 37.54 35.92 29.54 29.84 21.11 10.53%
EPS 4.40 4.47 3.83 5.84 4.65 1.73 2.06 13.46%
DPS 1.25 1.25 0.59 0.94 0.00 0.23 0.28 28.29%
NAPS 0.33 0.3082 0.1414 0.2537 0.2051 0.1112 0.1235 17.78%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.77 1.93 1.91 1.99 2.36 0.40 1.09 -
P/RPS 1.80 1.32 0.64 0.69 0.79 0.10 0.44 26.43%
P/EPS 15.74 10.81 6.24 4.26 5.00 1.66 4.52 23.09%
EY 6.35 9.25 16.02 23.49 20.00 60.18 22.14 -18.77%
DY 1.81 2.59 2.49 3.77 0.00 8.13 2.98 -7.96%
P/NAPS 2.10 1.57 1.69 0.98 1.13 0.26 0.75 18.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 02/03/12 14/02/11 19/02/10 24/02/09 03/03/08 -
Price 2.90 1.80 2.01 2.12 2.73 0.39 0.87 -
P/RPS 1.88 1.23 0.67 0.74 0.91 0.09 0.35 32.30%
P/EPS 16.48 10.08 6.57 4.54 5.79 1.62 3.60 28.82%
EY 6.07 9.92 15.22 22.05 17.29 61.72 27.74 -22.35%
DY 1.72 2.78 2.36 3.54 0.00 8.33 3.74 -12.13%
P/NAPS 2.20 1.46 1.78 1.04 1.31 0.25 0.60 24.15%

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