[SUPERMX] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -16.32%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,039,077 1,069,393 1,029,061 957,507 843,116 812,740 650,094 8.12%
PBT 150,453 143,368 120,240 150,314 182,613 58,396 62,347 15.80%
Tax -26,995 -17,887 -12,405 -11,515 -21,687 -7,907 -3,210 42.58%
NP 123,458 125,481 107,835 138,799 160,926 50,489 59,137 13.04%
-
NP to SH 122,931 126,135 107,870 138,782 160,926 50,489 59,137 12.96%
-
Tax Rate 17.94% 12.48% 10.32% 7.66% 11.88% 13.54% 5.15% -
Total Cost 915,619 943,912 921,226 818,708 682,190 762,251 590,957 7.56%
-
Net Worth 904,672 862,020 794,634 706,968 632,219 434,986 265,328 22.67%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 33,776 34,163 16,179 25,490 - 4,373 7,552 28.34%
Div Payout % 27.48% 27.09% 15.00% 18.37% - 8.66% 12.77% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 904,672 862,020 794,634 706,968 632,219 434,986 265,328 22.67%
NOSH 680,204 673,453 679,174 339,888 271,338 265,235 265,328 16.97%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.88% 11.73% 10.48% 14.50% 19.09% 6.21% 9.10% -
ROE 13.59% 14.63% 13.57% 19.63% 25.45% 11.61% 22.29% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 152.76 158.79 151.52 281.71 310.72 306.42 245.01 -7.56%
EPS 18.07 18.73 15.88 40.83 59.31 19.04 22.29 -3.43%
DPS 5.00 5.00 2.38 7.50 0.00 1.65 2.85 9.81%
NAPS 1.33 1.28 1.17 2.08 2.33 1.64 1.00 4.86%
Adjusted Per Share Value based on latest NOSH - 339,888
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 40.68 41.86 40.28 37.48 33.01 31.82 25.45 8.12%
EPS 4.81 4.94 4.22 5.43 6.30 1.98 2.32 12.91%
DPS 1.32 1.34 0.63 1.00 0.00 0.17 0.30 27.99%
NAPS 0.3542 0.3375 0.3111 0.2768 0.2475 0.1703 0.1039 22.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.60 1.82 1.88 2.15 3.39 0.44 0.77 -
P/RPS 1.70 1.15 1.24 0.76 1.09 0.14 0.31 32.77%
P/EPS 14.39 9.72 11.84 5.27 5.72 2.31 3.45 26.86%
EY 6.95 10.29 8.45 18.99 17.50 43.26 28.95 -21.15%
DY 1.92 2.75 1.27 3.49 0.00 3.75 3.70 -10.35%
P/NAPS 1.95 1.42 1.61 1.03 1.45 0.27 0.77 16.74%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 29/05/08 -
Price 2.38 2.06 1.79 1.98 3.45 0.75 0.80 -
P/RPS 1.56 1.30 1.18 0.70 1.11 0.24 0.33 29.53%
P/EPS 13.17 11.00 11.27 4.85 5.82 3.94 3.59 24.17%
EY 7.59 9.09 8.87 20.62 17.19 25.38 27.86 -19.47%
DY 2.10 2.43 1.33 3.79 0.00 2.20 3.56 -8.41%
P/NAPS 1.79 1.61 1.53 0.95 1.48 0.46 0.80 14.35%

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