[SUPERMX] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.63%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,051,280 1,021,208 1,039,077 1,069,393 1,029,061 957,507 843,116 3.44%
PBT 141,018 138,619 150,453 143,368 120,240 150,314 182,613 -3.89%
Tax -55,791 -30,492 -26,995 -17,887 -12,405 -11,515 -21,687 15.62%
NP 85,227 108,127 123,458 125,481 107,835 138,799 160,926 -9.30%
-
NP to SH 84,814 108,210 122,931 126,135 107,870 138,782 160,926 -9.37%
-
Tax Rate 39.56% 22.00% 17.94% 12.48% 10.32% 7.66% 11.88% -
Total Cost 966,053 913,081 915,619 943,912 921,226 818,708 682,190 5.49%
-
Net Worth 1,027,551 1,054,960 904,672 862,020 794,634 706,968 632,219 7.75%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 40,783 34,000 33,776 34,163 16,179 25,490 - -
Div Payout % 48.09% 31.42% 27.48% 27.09% 15.00% 18.37% - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,027,551 1,054,960 904,672 862,020 794,634 706,968 632,219 7.75%
NOSH 676,020 680,619 680,204 673,453 679,174 339,888 271,338 15.06%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.11% 10.59% 11.88% 11.73% 10.48% 14.50% 19.09% -
ROE 8.25% 10.26% 13.59% 14.63% 13.57% 19.63% 25.45% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 155.51 150.04 152.76 158.79 151.52 281.71 310.72 -10.09%
EPS 12.55 15.90 18.07 18.73 15.88 40.83 59.31 -21.23%
DPS 6.00 5.00 5.00 5.00 2.38 7.50 0.00 -
NAPS 1.52 1.55 1.33 1.28 1.17 2.08 2.33 -6.35%
Adjusted Per Share Value based on latest NOSH - 673,453
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.64 37.54 38.19 39.31 37.82 35.19 30.99 3.44%
EPS 3.12 3.98 4.52 4.64 3.96 5.10 5.92 -9.37%
DPS 1.50 1.25 1.24 1.26 0.59 0.94 0.00 -
NAPS 0.3777 0.3878 0.3325 0.3168 0.2921 0.2599 0.2324 7.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.18 2.03 2.60 1.82 1.88 2.15 3.39 -
P/RPS 1.40 1.35 1.70 1.15 1.24 0.76 1.09 3.92%
P/EPS 17.38 12.77 14.39 9.72 11.84 5.27 5.72 18.62%
EY 5.76 7.83 6.95 10.29 8.45 18.99 17.50 -15.69%
DY 2.75 2.46 1.92 2.75 1.27 3.49 0.00 -
P/NAPS 1.43 1.31 1.95 1.42 1.61 1.03 1.45 -0.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 26/11/15 29/05/14 31/05/13 28/05/12 13/05/11 19/04/10 -
Price 2.23 2.29 2.38 2.06 1.79 1.98 3.45 -
P/RPS 1.43 1.53 1.56 1.30 1.18 0.70 1.11 3.96%
P/EPS 17.77 14.40 13.17 11.00 11.27 4.85 5.82 18.71%
EY 5.63 6.94 7.59 9.09 8.87 20.62 17.19 -15.76%
DY 2.69 2.18 2.10 2.43 1.33 3.79 0.00 -
P/NAPS 1.47 1.48 1.79 1.61 1.53 0.95 1.48 -0.10%

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