[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.44%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 490,082 462,488 389,140 369,480 350,066 342,612 284,688 43.77%
PBT 56,754 53,084 47,242 47,682 43,522 42,188 41,300 23.67%
Tax -3,576 -3,196 -6,403 -6,046 -5,128 -6,160 -5,027 -20.36%
NP 53,178 49,888 40,839 41,636 38,394 36,028 36,273 29.14%
-
NP to SH 53,178 49,888 40,839 41,636 38,394 36,028 36,273 29.14%
-
Tax Rate 6.30% 6.02% 13.55% 12.68% 11.78% 14.60% 12.17% -
Total Cost 436,904 412,600 348,301 327,844 311,672 306,584 248,415 45.85%
-
Net Worth 226,947 226,853 240,295 231,311 225,247 214,721 204,734 7.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,298 - 7,923 - 7,183 -
Div Payout % - - 17.87% - 20.64% - 19.80% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 226,947 226,853 240,295 231,311 225,247 214,721 204,734 7.12%
NOSH 226,947 226,853 112,287 112,286 113,189 113,011 89,795 85.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.85% 10.79% 10.49% 11.27% 10.97% 10.52% 12.74% -
ROE 23.43% 21.99% 17.00% 18.00% 17.05% 16.78% 17.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 215.95 203.87 346.56 329.05 309.27 303.17 317.04 -22.63%
EPS 23.42 21.96 36.37 37.08 33.92 31.88 40.40 -30.54%
DPS 0.00 0.00 6.50 0.00 7.00 0.00 8.00 -
NAPS 1.00 1.00 2.14 2.06 1.99 1.90 2.28 -42.36%
Adjusted Per Share Value based on latest NOSH - 112,324
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.01 17.00 14.30 13.58 12.87 12.59 10.46 43.79%
EPS 1.95 1.83 1.50 1.53 1.41 1.32 1.33 29.14%
DPS 0.00 0.00 0.27 0.00 0.29 0.00 0.26 -
NAPS 0.0834 0.0834 0.0883 0.085 0.0828 0.0789 0.0753 7.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.23 1.15 1.04 0.75 0.78 0.94 1.12 -
P/RPS 0.57 0.56 0.30 0.23 0.25 0.31 0.35 38.54%
P/EPS 5.25 5.23 2.86 2.02 2.30 2.95 2.77 53.33%
EY 19.05 19.12 34.97 49.44 43.49 33.91 36.07 -34.73%
DY 0.00 0.00 6.25 0.00 8.97 0.00 7.14 -
P/NAPS 1.23 1.15 0.49 0.36 0.39 0.49 0.49 85.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 24/02/06 -
Price 1.09 1.20 1.00 0.85 0.68 0.86 0.94 -
P/RPS 0.50 0.59 0.29 0.26 0.22 0.28 0.30 40.70%
P/EPS 4.65 5.46 2.75 2.29 2.00 2.70 2.33 58.71%
EY 21.50 18.33 36.37 43.62 49.88 37.07 42.97 -37.05%
DY 0.00 0.00 6.50 0.00 10.29 0.00 8.51 -
P/NAPS 1.09 1.20 0.47 0.41 0.34 0.45 0.41 92.25%

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