[SUPERMX] YoY TTM 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- 0.62%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,080,504 1,054,989 1,206,347 997,336 996,917 886,998 801,244 4.06%
PBT 109,150 157,612 156,566 125,348 122,061 194,818 105,629 0.43%
Tax -41,067 -35,757 -21,368 -9,460 -13,705 -15,830 -18,503 11.20%
NP 68,083 121,855 135,198 115,888 108,356 178,988 87,126 -3.23%
-
NP to SH 68,649 121,688 135,825 115,928 108,355 178,962 87,126 -3.12%
-
Tax Rate 37.62% 22.69% 13.65% 7.55% 11.23% 8.13% 17.52% -
Total Cost 1,012,421 933,134 1,071,149 881,448 888,561 708,010 714,118 4.76%
-
Net Worth 1,046,594 1,054,965 915,190 842,666 680,087 688,412 498,560 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 30,346 40,804 33,932 19,569 27,205 8,485 391 78.58%
Div Payout % 44.21% 33.53% 24.98% 16.88% 25.11% 4.74% 0.45% -
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 1,054,965 915,190 842,666 680,087 688,412 498,560 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 6.30% 11.55% 11.21% 11.62% 10.87% 20.18% 10.87% -
ROE 6.56% 11.53% 14.84% 13.76% 15.93% 26.00% 17.48% -
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 161.05 155.00 180.58 146.76 293.17 261.56 302.14 -8.04%
EPS 10.23 17.88 20.33 17.06 31.86 52.77 32.85 -14.39%
DPS 4.50 6.00 5.08 2.88 8.00 2.50 0.15 57.34%
NAPS 1.56 1.55 1.37 1.24 2.00 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 42.30 41.30 47.23 39.04 39.03 34.72 31.37 4.06%
EPS 2.69 4.76 5.32 4.54 4.24 7.01 3.41 -3.11%
DPS 1.19 1.60 1.33 0.77 1.07 0.33 0.02 72.37%
NAPS 0.4097 0.413 0.3583 0.3299 0.2662 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 1.24 1.66 1.48 1.40 0.44 0.72 0.41 15.89%
P/EPS 19.45 14.43 13.13 12.08 4.02 3.58 3.80 24.30%
EY 5.14 6.93 7.62 8.28 24.89 27.92 26.28 -19.54%
DY 2.26 2.33 1.90 1.40 6.25 1.32 0.12 47.87%
P/NAPS 1.28 1.66 1.95 1.66 0.64 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 1.24 1.66 1.48 1.37 0.55 0.84 0.54 11.71%
P/EPS 19.55 14.37 13.13 11.78 5.05 4.17 4.99 19.95%
EY 5.12 6.96 7.62 8.49 19.79 23.99 20.03 -16.62%
DY 2.25 2.33 1.90 1.43 4.97 1.14 0.09 53.56%
P/NAPS 1.28 1.66 1.95 1.62 0.81 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