[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.57%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 462,488 389,140 369,480 350,066 342,612 284,688 268,162 43.86%
PBT 53,084 47,242 47,682 43,522 42,188 41,300 41,270 18.29%
Tax -3,196 -6,403 -6,046 -5,128 -6,160 -5,027 -6,097 -35.01%
NP 49,888 40,839 41,636 38,394 36,028 36,273 35,173 26.26%
-
NP to SH 49,888 40,839 41,636 38,394 36,028 36,273 35,173 26.26%
-
Tax Rate 6.02% 13.55% 12.68% 11.78% 14.60% 12.17% 14.77% -
Total Cost 412,600 348,301 327,844 311,672 306,584 248,415 232,989 46.42%
-
Net Worth 226,853 240,295 231,311 225,247 214,721 204,734 191,273 12.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,298 - 7,923 - 7,183 - -
Div Payout % - 17.87% - 20.64% - 19.80% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 226,853 240,295 231,311 225,247 214,721 204,734 191,273 12.05%
NOSH 226,853 112,287 112,286 113,189 113,011 89,795 89,799 85.59%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.79% 10.49% 11.27% 10.97% 10.52% 12.74% 13.12% -
ROE 21.99% 17.00% 18.00% 17.05% 16.78% 17.72% 18.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 203.87 346.56 329.05 309.27 303.17 317.04 298.62 -22.48%
EPS 21.96 36.37 37.08 33.92 31.88 40.40 39.17 -32.03%
DPS 0.00 6.50 0.00 7.00 0.00 8.00 0.00 -
NAPS 1.00 2.14 2.06 1.99 1.90 2.28 2.13 -39.62%
Adjusted Per Share Value based on latest NOSH - 113,222
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.00 14.30 13.58 12.87 12.59 10.46 9.86 43.83%
EPS 1.83 1.50 1.53 1.41 1.32 1.33 1.29 26.27%
DPS 0.00 0.27 0.00 0.29 0.00 0.26 0.00 -
NAPS 0.0834 0.0883 0.085 0.0828 0.0789 0.0753 0.0703 12.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.15 1.04 0.75 0.78 0.94 1.12 0.83 -
P/RPS 0.56 0.30 0.23 0.25 0.31 0.35 0.28 58.80%
P/EPS 5.23 2.86 2.02 2.30 2.95 2.77 2.12 82.67%
EY 19.12 34.97 49.44 43.49 33.91 36.07 47.19 -45.27%
DY 0.00 6.25 0.00 8.97 0.00 7.14 0.00 -
P/NAPS 1.15 0.49 0.36 0.39 0.49 0.49 0.39 105.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 24/02/06 28/11/05 -
Price 1.20 1.00 0.85 0.68 0.86 0.94 1.00 -
P/RPS 0.59 0.29 0.26 0.22 0.28 0.30 0.33 47.35%
P/EPS 5.46 2.75 2.29 2.00 2.70 2.33 2.55 66.20%
EY 18.33 36.37 43.62 49.88 37.07 42.97 39.17 -39.75%
DY 0.00 6.50 0.00 10.29 0.00 8.51 0.00 -
P/NAPS 1.20 0.47 0.41 0.34 0.45 0.41 0.47 86.91%

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