[SUPERMX] YoY 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- 36.46%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 225,002 284,564 245,513 271,419 235,104 237,562 244,257 -1.08%
PBT 33,484 40,526 33,836 34,088 41,448 46,722 16,601 9.80%
Tax -13,214 -4,077 -2,236 -3,188 -3,305 -6,572 -830 44.60%
NP 20,270 36,449 31,600 30,900 38,143 40,150 15,771 3.40%
-
NP to SH 19,670 35,806 31,600 30,910 38,117 40,150 15,771 2.98%
-
Tax Rate 39.46% 10.06% 6.61% 9.35% 7.97% 14.07% 5.00% -
Total Cost 204,732 248,115 213,913 240,519 196,961 197,412 228,486 -1.45%
-
Net Worth 1,054,965 915,190 842,666 751,497 688,412 498,560 422,127 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 13,612 13,360 13,591 10,201 - 6,629 3,982 17.79%
Div Payout % 69.20% 37.31% 43.01% 33.00% - 16.51% 25.25% -
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 1,054,965 915,190 842,666 751,497 688,412 498,560 422,127 12.98%
NOSH 680,622 668,022 679,569 340,043 339,119 265,191 265,488 13.36%
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 9.01% 12.81% 12.87% 11.38% 16.22% 16.90% 6.46% -
ROE 1.86% 3.91% 3.75% 4.11% 5.54% 8.05% 3.74% -
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 33.06 42.60 36.13 79.82 69.33 89.58 92.00 -12.74%
EPS 2.89 5.36 4.65 9.09 11.24 15.14 5.95 -9.17%
DPS 2.00 2.00 2.00 3.00 0.00 2.50 1.50 3.90%
NAPS 1.55 1.37 1.24 2.21 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 8.81 11.14 9.61 10.63 9.20 9.30 9.56 -1.08%
EPS 0.77 1.40 1.24 1.21 1.49 1.57 0.62 2.92%
DPS 0.53 0.52 0.53 0.40 0.00 0.26 0.16 17.30%
NAPS 0.413 0.3583 0.3299 0.2942 0.2695 0.1952 0.1653 12.97%
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 6.27 5.70 1.60 2.73 1.40 0.59 -
P/EPS 0.00 49.81 44.30 14.08 16.81 8.26 9.09 -
EY 0.00 2.01 2.26 7.10 5.95 12.11 11.00 -
DY 0.00 0.75 0.97 2.34 0.00 2.00 2.78 -
P/NAPS 2.58 1.95 1.66 0.58 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 6.27 5.56 2.02 3.17 1.83 0.51 -
P/EPS 0.00 49.81 43.23 17.71 19.57 10.83 7.91 -
EY 0.00 2.01 2.31 5.65 5.11 9.23 12.64 -
DY 0.00 0.75 1.00 1.86 0.00 1.52 3.19 -
P/NAPS 2.57 1.95 1.62 0.73 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