[SUPERMX] QoQ Cumulative 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- 47.81%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 690,581 455,477 220,652 803,633 618,419 380,856 192,372 134.26%
PBT 144,563 103,114 54,282 151,470 101,537 54,814 23,466 235.68%
Tax -9,091 -5,786 -2,809 -24,885 -15,896 -9,324 -3,759 80.07%
NP 135,472 97,328 51,473 126,585 85,641 45,490 19,707 261.11%
-
NP to SH 135,446 97,328 51,473 126,585 85,641 45,490 19,707 261.06%
-
Tax Rate 6.29% 5.61% 5.17% 16.43% 15.66% 17.01% 16.02% -
Total Cost 555,109 358,149 169,179 677,048 532,778 335,366 172,665 117.67%
-
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 8,484 8,487 - - 6,632 - - -
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 19.66% 14.93% 8.14% 22.69% 17.17% 9.97% 4.53% -
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 203.48 134.17 81.32 299.58 233.10 143.58 72.53 98.79%
EPS 39.91 28.67 18.97 47.19 32.28 17.15 7.43 206.39%
DPS 2.50 2.50 0.00 0.00 2.50 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 27.03 17.83 8.64 31.46 24.21 14.91 7.53 134.25%
EPS 5.30 3.81 2.02 4.96 3.35 1.78 0.77 261.42%
DPS 0.33 0.33 0.00 0.00 0.26 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 0.93 2.18 4.17 0.79 0.54 0.58 0.61 32.43%
P/EPS 4.74 10.18 17.87 5.00 3.87 4.84 5.92 -13.76%
EY 21.12 9.82 5.60 20.00 25.82 20.66 16.89 16.05%
DY 1.32 0.86 0.00 0.00 2.00 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 1.08 1.99 4.24 0.91 0.70 0.68 1.03 3.20%
P/EPS 5.51 9.31 18.19 5.79 5.08 5.71 10.09 -33.16%
EY 18.14 10.74 5.50 17.29 19.68 17.50 9.91 49.58%
DY 1.14 0.94 0.00 0.00 1.52 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