[SUPERMX] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -84.65%
YoY- -52.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 232,273 320,540 248,522 241,370 220,652 192,372 191,456 3.27%
PBT 32,140 36,767 30,705 25,614 54,282 23,466 17,068 11.11%
Tax -5,833 -4,674 -2,680 -1,210 -2,809 -3,759 -853 37.75%
NP 26,307 32,093 28,025 24,404 51,473 19,707 16,215 8.39%
-
NP to SH 26,596 31,787 27,982 24,404 51,473 19,707 16,215 8.59%
-
Tax Rate 18.15% 12.71% 8.73% 4.72% 5.17% 16.02% 5.00% -
Total Cost 205,966 288,447 220,497 216,966 169,179 172,665 175,241 2.72%
-
Net Worth 904,672 862,020 794,634 706,968 632,219 434,986 265,328 22.67%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 904,672 862,020 794,634 706,968 632,219 434,986 265,328 22.67%
NOSH 680,204 673,453 679,174 339,888 271,338 265,235 265,328 16.97%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.33% 10.01% 11.28% 10.11% 23.33% 10.24% 8.47% -
ROE 2.94% 3.69% 3.52% 3.45% 8.14% 4.53% 6.11% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.15 47.60 36.59 71.01 81.32 72.53 72.16 -11.71%
EPS 3.91 4.72 4.12 7.18 18.97 7.43 6.11 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.28 1.17 2.08 2.33 1.64 1.00 4.86%
Adjusted Per Share Value based on latest NOSH - 339,888
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.54 11.78 9.13 8.87 8.11 7.07 7.04 3.27%
EPS 0.98 1.17 1.03 0.90 1.89 0.72 0.60 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.3168 0.2921 0.2599 0.2324 0.1599 0.0975 22.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.60 1.82 1.88 2.15 3.39 0.44 0.77 -
P/RPS 7.61 3.82 5.14 3.03 4.17 0.61 1.07 38.65%
P/EPS 66.50 38.56 45.63 29.94 17.87 5.92 12.60 31.93%
EY 1.50 2.59 2.19 3.34 5.60 16.89 7.94 -24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.42 1.61 1.03 1.45 0.27 0.77 16.74%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 29/05/08 -
Price 2.38 2.06 1.79 1.98 3.45 0.75 0.80 -
P/RPS 6.97 4.33 4.89 2.79 4.24 1.03 1.11 35.80%
P/EPS 60.87 43.64 43.45 27.58 18.19 10.09 13.09 29.17%
EY 1.64 2.29 2.30 3.63 5.50 9.91 7.64 -22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.61 1.53 0.95 1.48 0.46 0.80 14.35%

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