[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.86%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 920,774 910,954 882,608 803,633 824,558 761,712 769,488 12.69%
PBT 192,750 206,228 217,128 151,470 135,382 109,628 93,864 61.48%
Tax -12,121 -11,572 -11,236 -24,885 -21,194 -18,648 -15,036 -13.37%
NP 180,629 194,656 205,892 126,585 114,188 90,980 78,828 73.72%
-
NP to SH 180,594 194,656 205,892 126,585 114,188 90,980 78,828 73.69%
-
Tax Rate 6.29% 5.61% 5.17% 16.43% 15.65% 17.01% 16.02% -
Total Cost 740,145 716,298 676,716 677,048 710,370 670,732 690,660 4.71%
-
Net Worth 688,938 651,802 632,219 557,962 498,776 456,226 434,986 35.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,312 16,974 - - 8,843 - - -
Div Payout % 6.26% 8.72% - - 7.74% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 688,938 651,802 632,219 557,962 498,776 456,226 434,986 35.83%
NOSH 339,378 339,480 271,338 268,250 265,306 265,247 265,235 17.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.62% 21.37% 23.33% 15.75% 13.85% 11.94% 10.24% -
ROE 26.21% 29.86% 32.57% 22.69% 22.89% 19.94% 18.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 271.31 268.34 325.28 299.58 310.79 287.17 290.11 -4.36%
EPS 53.21 57.34 75.88 47.19 43.04 34.30 29.72 47.39%
DPS 3.33 5.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 2.03 1.92 2.33 2.08 1.88 1.72 1.64 15.26%
Adjusted Per Share Value based on latest NOSH - 268,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.05 35.66 34.55 31.46 32.28 29.82 30.12 12.71%
EPS 7.07 7.62 8.06 4.96 4.47 3.56 3.09 73.54%
DPS 0.44 0.66 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.2697 0.2552 0.2475 0.2184 0.1953 0.1786 0.1703 35.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.89 2.92 3.39 2.36 1.25 0.83 0.44 -
P/RPS 0.70 1.09 1.04 0.79 0.40 0.29 0.15 178.99%
P/EPS 3.55 5.09 4.47 5.00 2.90 2.42 1.48 79.09%
EY 28.16 19.64 22.38 20.00 34.43 41.33 67.55 -44.16%
DY 1.76 1.71 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.93 1.52 1.45 1.13 0.66 0.48 0.27 127.90%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 -
Price 2.20 2.67 3.45 2.73 1.64 0.98 0.75 -
P/RPS 0.81 1.00 1.06 0.91 0.53 0.34 0.26 113.16%
P/EPS 4.13 4.66 4.55 5.79 3.81 2.86 2.52 38.96%
EY 24.19 21.48 21.99 17.29 26.24 35.00 39.63 -28.02%
DY 1.52 1.87 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 1.08 1.39 1.48 1.31 0.87 0.57 0.46 76.55%

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