[SUPERMX] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 6.21%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 309,868 232,273 320,540 248,522 241,370 220,652 192,372 7.60%
PBT 48,327 32,140 36,767 30,705 25,614 54,282 23,466 11.74%
Tax -9,983 -5,833 -4,674 -2,680 -1,210 -2,809 -3,759 16.20%
NP 38,344 26,307 32,093 28,025 24,404 51,473 19,707 10.77%
-
NP to SH 38,455 26,596 31,787 27,982 24,404 51,473 19,707 10.82%
-
Tax Rate 20.66% 18.15% 12.71% 8.73% 4.72% 5.17% 16.02% -
Total Cost 271,524 205,966 288,447 220,497 216,966 169,179 172,665 7.20%
-
Net Worth 1,054,960 904,672 862,020 794,634 706,968 632,219 434,986 14.59%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,054,960 904,672 862,020 794,634 706,968 632,219 434,986 14.59%
NOSH 680,619 680,204 673,453 679,174 339,888 271,338 265,235 15.59%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.37% 11.33% 10.01% 11.28% 10.11% 23.33% 10.24% -
ROE 3.65% 2.94% 3.69% 3.52% 3.45% 8.14% 4.53% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 45.53 34.15 47.60 36.59 71.01 81.32 72.53 -6.90%
EPS 5.65 3.91 4.72 4.12 7.18 18.97 7.43 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.33 1.28 1.17 2.08 2.33 1.64 -0.86%
Adjusted Per Share Value based on latest NOSH - 679,174
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.39 8.54 11.78 9.13 8.87 8.11 7.07 7.60%
EPS 1.41 0.98 1.17 1.03 0.90 1.89 0.72 10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3878 0.3325 0.3168 0.2921 0.2599 0.2324 0.1599 14.59%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.03 2.60 1.82 1.88 2.15 3.39 0.44 -
P/RPS 0.00 7.61 3.82 5.14 3.03 4.17 0.61 -
P/EPS 0.00 66.50 38.56 45.63 29.94 17.87 5.92 -
EY 0.00 1.50 2.59 2.19 3.34 5.60 16.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.95 1.42 1.61 1.03 1.45 0.27 36.36%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 -
Price 2.29 2.38 2.06 1.79 1.98 3.45 0.75 -
P/RPS 0.00 6.97 4.33 4.89 2.79 4.24 1.03 -
P/EPS 0.00 60.87 43.64 43.45 27.58 18.19 10.09 -
EY 0.00 1.64 2.29 2.30 3.63 5.50 9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.79 1.61 1.53 0.95 1.48 0.46 27.98%

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