[SUPERMX] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.33%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 308,226 225,002 284,564 245,513 271,419 235,104 237,562 3.53%
PBT 20,894 33,484 40,526 33,836 34,088 41,448 46,722 -10.16%
Tax -1,605 -13,214 -4,077 -2,236 -3,188 -3,305 -6,572 -17.12%
NP 19,289 20,270 36,449 31,600 30,900 38,143 40,150 -9.30%
-
NP to SH 19,754 19,670 35,806 31,600 30,910 38,117 40,150 -9.01%
-
Tax Rate 7.68% 39.46% 10.06% 6.61% 9.35% 7.97% 14.07% -
Total Cost 288,937 204,732 248,115 213,913 240,519 196,961 197,412 5.20%
-
Net Worth 1,046,594 1,054,965 915,190 842,666 751,497 688,412 498,560 10.38%
Dividend
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 16,772 13,612 13,360 13,591 10,201 - 6,629 13.16%
Div Payout % 84.91% 69.20% 37.31% 43.01% 33.00% - 16.51% -
Equity
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,046,594 1,054,965 915,190 842,666 751,497 688,412 498,560 10.38%
NOSH 680,154 680,622 668,022 679,569 340,043 339,119 265,191 13.37%
Ratio Analysis
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.26% 9.01% 12.81% 12.87% 11.38% 16.22% 16.90% -
ROE 1.89% 1.86% 3.91% 3.75% 4.11% 5.54% 8.05% -
Per Share
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.94 33.06 42.60 36.13 79.82 69.33 89.58 -8.51%
EPS 2.94 2.89 5.36 4.65 9.09 11.24 15.14 -19.61%
DPS 2.50 2.00 2.00 2.00 3.00 0.00 2.50 0.00%
NAPS 1.56 1.55 1.37 1.24 2.21 2.03 1.88 -2.45%
Adjusted Per Share Value based on latest NOSH - 679,569
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.07 8.81 11.14 9.61 10.63 9.20 9.30 3.53%
EPS 0.77 0.77 1.40 1.24 1.21 1.49 1.57 -9.05%
DPS 0.66 0.53 0.52 0.53 0.40 0.00 0.26 13.21%
NAPS 0.4097 0.413 0.3583 0.3299 0.2942 0.2695 0.1952 10.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/17 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.99 2.58 2.67 2.06 1.28 1.89 1.25 -
P/RPS 4.33 0.00 6.27 5.70 1.60 2.73 1.40 16.23%
P/EPS 67.59 0.00 49.81 44.30 14.08 16.81 8.26 32.32%
EY 1.48 0.00 2.01 2.26 7.10 5.95 12.11 -24.43%
DY 1.26 0.00 0.75 0.97 2.34 0.00 2.00 -5.97%
P/NAPS 1.28 2.58 1.95 1.66 0.58 0.93 0.66 9.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/05/17 27/05/16 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 -
Price 2.00 2.57 2.67 2.01 1.61 2.20 1.64 -
P/RPS 4.35 0.00 6.27 5.56 2.02 3.17 1.83 12.23%
P/EPS 67.92 0.00 49.81 43.23 17.71 19.57 10.83 27.71%
EY 1.47 0.00 2.01 2.31 5.65 5.11 9.23 -21.71%
DY 1.25 0.00 0.75 1.00 1.86 0.00 1.52 -2.57%
P/NAPS 1.28 2.57 1.95 1.62 0.73 1.08 0.87 5.28%

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