[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.78%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 393,379 245,041 115,622 389,140 277,110 175,033 85,653 176.04%
PBT 42,890 28,377 13,271 47,242 35,762 21,761 10,547 154.55%
Tax -2,064 -1,788 -799 -6,403 -4,535 -2,564 -1,540 21.53%
NP 40,826 26,589 12,472 40,839 31,227 19,197 9,007 173.63%
-
NP to SH 40,826 26,589 12,472 40,839 31,227 19,197 9,007 173.63%
-
Tax Rate 4.81% 6.30% 6.02% 13.55% 12.68% 11.78% 14.60% -
Total Cost 352,553 218,452 103,150 348,301 245,883 155,836 76,646 176.32%
-
Net Worth 233,376 226,947 226,853 240,295 231,311 225,247 214,721 5.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,500 - - 7,298 - 3,961 - -
Div Payout % 8.57% - - 17.87% - 20.64% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 233,376 226,947 226,853 240,295 231,311 225,247 214,721 5.70%
NOSH 233,376 226,947 226,853 112,287 112,286 113,189 113,011 62.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.38% 10.85% 10.79% 10.49% 11.27% 10.97% 10.52% -
ROE 17.49% 11.72% 5.50% 17.00% 13.50% 8.52% 4.19% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 168.56 107.97 50.97 346.56 246.79 154.64 75.79 70.30%
EPS 15.41 11.71 5.49 36.37 27.81 16.96 7.97 55.13%
DPS 1.50 0.00 0.00 6.50 0.00 3.50 0.00 -
NAPS 1.00 1.00 1.00 2.14 2.06 1.99 1.90 -34.78%
Adjusted Per Share Value based on latest NOSH - 112,289
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.40 9.59 4.53 15.23 10.85 6.85 3.35 176.21%
EPS 1.60 1.04 0.49 1.60 1.22 0.75 0.35 175.19%
DPS 0.14 0.00 0.00 0.29 0.00 0.16 0.00 -
NAPS 0.0914 0.0888 0.0888 0.0941 0.0906 0.0882 0.0841 5.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.19 1.23 1.15 1.04 0.75 0.78 0.94 -
P/RPS 0.71 1.14 2.26 0.30 0.30 0.50 1.24 -31.02%
P/EPS 6.80 10.50 20.92 2.86 2.70 4.60 11.79 -30.68%
EY 14.70 9.53 4.78 34.97 37.08 21.74 8.48 44.25%
DY 1.26 0.00 0.00 6.25 0.00 4.49 0.00 -
P/NAPS 1.19 1.23 1.15 0.49 0.36 0.39 0.49 80.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 -
Price 1.10 1.09 1.20 1.00 0.85 0.68 0.86 -
P/RPS 0.65 1.01 2.35 0.29 0.34 0.44 1.13 -30.81%
P/EPS 6.29 9.30 21.83 2.75 3.06 4.01 10.79 -30.19%
EY 15.90 10.75 4.58 36.37 32.72 24.94 9.27 43.24%
DY 1.36 0.00 0.00 6.50 0.00 5.15 0.00 -
P/NAPS 1.10 1.09 1.20 0.47 0.41 0.34 0.45 81.36%

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