[SUPERMX] QoQ Cumulative 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- 62.67%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 245,041 115,622 389,140 277,110 175,033 85,653 284,688 -9.53%
PBT 28,377 13,271 47,242 35,762 21,761 10,547 41,300 -22.18%
Tax -1,788 -799 -6,403 -4,535 -2,564 -1,540 -5,027 -49.89%
NP 26,589 12,472 40,839 31,227 19,197 9,007 36,273 -18.74%
-
NP to SH 26,589 12,472 40,839 31,227 19,197 9,007 36,273 -18.74%
-
Tax Rate 6.30% 6.02% 13.55% 12.68% 11.78% 14.60% 12.17% -
Total Cost 218,452 103,150 348,301 245,883 155,836 76,646 248,415 -8.23%
-
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 - 3,961 - 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 11.72% 5.50% 17.00% 13.50% 8.52% 4.19% 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 107.97 50.97 346.56 246.79 154.64 75.79 317.04 -51.32%
EPS 11.71 5.49 36.37 27.81 16.96 7.97 40.40 -56.30%
DPS 0.00 0.00 6.50 0.00 3.50 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 9.59 4.53 15.23 10.85 6.85 3.35 11.14 -9.53%
EPS 1.04 0.49 1.60 1.22 0.75 0.35 1.42 -18.79%
DPS 0.00 0.00 0.29 0.00 0.16 0.00 0.28 -
NAPS 0.0888 0.0888 0.0941 0.0906 0.0882 0.0841 0.0801 7.13%
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 1.14 2.26 0.30 0.30 0.50 1.24 0.35 120.20%
P/EPS 10.50 20.92 2.86 2.70 4.60 11.79 2.77 143.70%
EY 9.53 4.78 34.97 37.08 21.74 8.48 36.07 -58.92%
DY 0.00 0.00 6.25 0.00 4.49 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 1.01 2.35 0.29 0.34 0.44 1.13 0.30 125.12%
P/EPS 9.30 21.83 2.75 3.06 4.01 10.79 2.33 152.26%
EY 10.75 4.58 36.37 32.72 24.94 9.27 42.97 -60.39%
DY 0.00 0.00 6.50 0.00 5.15 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