[SUPERMX] YoY TTM 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- -5.22%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,304,460 1,126,550 1,092,146 1,127,344 997,375 1,021,909 936,789 4.51%
PBT 167,187 110,409 162,857 155,080 137,307 115,148 178,982 -0.90%
Tax -56,216 -37,109 -59,099 -25,836 -15,893 -10,935 -13,114 21.41%
NP 110,971 73,300 103,758 129,244 121,414 104,213 165,868 -5.21%
-
NP to SH 107,021 70,207 103,732 128,734 121,718 104,292 165,851 -5.67%
-
Tax Rate 33.62% 33.61% 36.29% 16.66% 11.57% 9.50% 7.33% -
Total Cost 1,193,489 1,053,250 988,388 998,100 875,961 917,696 770,921 5.99%
-
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 52,854 16,772 40,783 33,776 34,163 16,179 25,490 10.20%
Div Payout % 49.39% 23.89% 39.32% 26.24% 28.07% 15.51% 15.37% -
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 8.51% 6.51% 9.50% 11.46% 12.17% 10.20% 17.71% -
ROE 10.41% 6.67% 10.06% 14.33% 13.76% 13.45% 24.38% -
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 197.94 168.12 160.92 165.65 145.44 299.14 275.45 -4.30%
EPS 16.24 10.48 15.28 18.92 17.75 30.53 48.77 -13.63%
DPS 8.00 2.50 6.00 5.00 5.00 4.75 7.50 0.86%
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 51.07 44.10 42.75 44.13 39.04 40.00 36.67 4.51%
EPS 4.19 2.75 4.06 5.04 4.76 4.08 6.49 -5.66%
DPS 2.07 0.66 1.60 1.32 1.34 0.63 1.00 10.18%
NAPS 0.4025 0.4119 0.4039 0.3517 0.3463 0.3036 0.2663 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 2.11 1.18 1.34 1.67 1.33 0.64 0.72 15.41%
P/EPS 25.68 18.99 14.07 14.64 10.87 6.26 4.08 27.79%
EY 3.89 5.26 7.11 6.83 9.20 15.98 24.51 -21.75%
DY 1.92 1.26 2.79 1.81 2.59 2.49 3.77 -8.60%
P/NAPS 2.67 1.27 1.41 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 1.98 1.08 1.32 1.75 1.24 0.67 0.77 13.41%
P/EPS 24.14 17.28 13.87 15.33 10.14 6.58 4.35 25.66%
EY 4.14 5.79 7.21 6.52 9.86 15.19 23.00 -20.43%
DY 2.04 1.38 2.83 1.72 2.78 2.36 3.54 -7.08%
P/NAPS 2.51 1.15 1.39 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