[SUPERMX] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -30.06%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 329,456 312,585 266,539 192,236 271,239 271,200 246,208 3.95%
PBT 23,444 36,042 34,783 37,984 39,470 27,511 34,424 -4.99%
Tax -11,957 -23,966 -27,924 -12,155 -7,687 -1,254 -4,024 15.62%
NP 11,487 12,076 6,859 25,829 31,783 26,257 30,400 -12.16%
-
NP to SH 9,841 8,345 6,787 25,044 32,136 26,346 30,409 -13.96%
-
Tax Rate 51.00% 66.49% 80.28% 32.00% 19.48% 4.56% 11.69% -
Total Cost 317,969 300,509 259,680 166,407 239,456 244,943 215,808 5.30%
-
Net Worth 1,028,064 1,052,063 1,031,623 898,317 884,614 775,459 680,187 5.66%
Dividend
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,180 - 13,574 20,416 20,572 5,978 17,004 -3.33%
Div Payout % 133.93% - 200.00% 81.52% 64.02% 22.69% 55.92% -
Equity
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,028,064 1,052,063 1,031,623 898,317 884,614 775,459 680,187 5.66%
NOSH 680,154 680,154 678,700 680,543 685,747 341,612 340,093 9.67%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.49% 3.86% 2.57% 13.44% 11.72% 9.68% 12.35% -
ROE 0.96% 0.79% 0.66% 2.79% 3.63% 3.40% 4.47% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.99 46.65 39.27 28.25 39.55 79.39 72.39 -4.81%
EPS 1.49 1.25 1.00 3.68 4.72 8.09 8.94 -21.24%
DPS 2.00 0.00 2.00 3.00 3.00 1.75 5.00 -11.49%
NAPS 1.56 1.57 1.52 1.32 1.29 2.27 2.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 680,543
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.11 11.49 9.80 7.07 9.97 9.97 9.05 3.95%
EPS 0.36 0.31 0.25 0.92 1.18 0.97 1.12 -14.04%
DPS 0.48 0.00 0.50 0.75 0.76 0.22 0.63 -3.56%
NAPS 0.3779 0.3867 0.3792 0.3302 0.3252 0.285 0.25 5.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.17 1.99 2.15 2.77 1.93 1.91 1.99 -
P/RPS 8.34 4.27 0.00 9.81 4.88 2.41 2.75 15.93%
P/EPS 279.25 159.80 0.00 75.27 41.18 24.77 22.26 40.09%
EY 0.36 0.63 0.00 1.33 2.43 4.04 4.49 -28.56%
DY 0.48 0.00 0.00 1.08 1.55 0.92 2.51 -19.79%
P/NAPS 2.67 1.27 1.43 2.10 1.50 0.84 1.00 13.98%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/18 29/08/17 29/08/16 27/02/14 26/02/13 02/03/12 14/02/11 -
Price 3.92 1.81 2.12 2.90 1.80 2.01 2.12 -
P/RPS 7.84 3.88 0.00 10.27 4.55 2.53 2.93 14.02%
P/EPS 262.51 145.34 0.00 78.80 38.41 26.06 23.71 37.78%
EY 0.38 0.69 0.00 1.27 2.60 3.84 4.22 -27.45%
DY 0.51 0.00 0.00 1.03 1.67 0.87 2.36 -18.47%
P/NAPS 2.51 1.15 1.41 2.20 1.40 0.89 1.06 12.17%

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