[SUPERMX] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.99%
YoY- 16.71%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,126,550 1,092,146 1,127,344 997,375 1,021,909 936,789 814,836 4.41%
PBT 110,409 162,857 155,080 137,307 115,148 178,982 151,797 -4.15%
Tax -37,109 -59,099 -25,836 -15,893 -10,935 -13,114 -22,637 6.81%
NP 73,300 103,758 129,244 121,414 104,213 165,868 129,160 -7.27%
-
NP to SH 70,207 103,732 128,734 121,718 104,292 165,851 129,160 -7.80%
-
Tax Rate 33.61% 36.29% 16.66% 11.57% 9.50% 7.33% 14.91% -
Total Cost 1,053,250 988,388 998,100 875,961 917,696 770,921 685,676 5.88%
-
Net Worth 1,052,063 1,031,623 898,317 884,614 775,459 680,187 558,107 8.81%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 16,772 40,783 33,776 34,163 16,179 25,490 - -
Div Payout % 23.89% 39.32% 26.24% 28.07% 15.51% 15.37% - -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,052,063 1,031,623 898,317 884,614 775,459 680,187 558,107 8.81%
NOSH 680,154 678,700 680,543 685,747 341,612 340,093 268,321 13.20%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.51% 9.50% 11.46% 12.17% 10.20% 17.71% 15.85% -
ROE 6.67% 10.06% 14.33% 13.76% 13.45% 24.38% 23.14% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.12 160.92 165.65 145.44 299.14 275.45 303.68 -7.57%
EPS 10.48 15.28 18.92 17.75 30.53 48.77 48.14 -18.39%
DPS 2.50 6.00 5.00 5.00 4.75 7.50 0.00 -
NAPS 1.57 1.52 1.32 1.29 2.27 2.00 2.08 -3.68%
Adjusted Per Share Value based on latest NOSH - 685,747
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.10 42.75 44.13 39.04 40.00 36.67 31.90 4.41%
EPS 2.75 4.06 5.04 4.76 4.08 6.49 5.06 -7.80%
DPS 0.66 1.60 1.32 1.34 0.63 1.00 0.00 -
NAPS 0.4119 0.4039 0.3517 0.3463 0.3036 0.2663 0.2185 8.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.99 2.15 2.77 1.93 1.91 1.99 2.36 -
P/RPS 1.18 1.34 1.67 1.33 0.64 0.72 0.78 5.67%
P/EPS 18.99 14.07 14.64 10.87 6.26 4.08 4.90 19.79%
EY 5.26 7.11 6.83 9.20 15.98 24.51 20.40 -16.53%
DY 1.26 2.79 1.81 2.59 2.49 3.77 0.00 -
P/NAPS 1.27 1.41 2.10 1.50 0.84 1.00 1.13 1.56%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 29/08/16 27/02/14 26/02/13 02/03/12 14/02/11 19/02/10 -
Price 1.81 2.12 2.90 1.80 2.01 2.12 2.73 -
P/RPS 1.08 1.32 1.75 1.24 0.67 0.77 0.90 2.46%
P/EPS 17.28 13.87 15.33 10.14 6.58 4.35 5.67 16.01%
EY 5.79 7.21 6.52 9.86 15.19 23.00 17.63 -13.79%
DY 1.38 2.83 1.72 2.78 2.36 3.54 0.00 -
P/NAPS 1.15 1.39 2.20 1.40 0.89 1.06 1.31 -1.72%

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