[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.34%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 750,709 479,290 241,370 977,281 690,581 455,477 220,652 126.04%
PBT 87,638 53,550 25,614 183,835 144,563 103,114 54,282 37.58%
Tax -9,754 -6,566 -1,210 -24,880 -9,091 -5,786 -2,809 129.13%
NP 77,884 46,984 24,404 158,955 135,472 97,328 51,473 31.76%
-
NP to SH 77,901 46,984 24,404 158,939 135,446 97,328 51,473 31.78%
-
Tax Rate 11.13% 12.26% 4.72% 13.53% 6.29% 5.61% 5.17% -
Total Cost 672,825 432,306 216,966 818,326 555,109 358,149 169,179 150.80%
-
Net Worth 680,061 679,565 706,968 690,335 688,938 651,802 632,219 4.97%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,200 - - 25,505 8,484 8,487 - -
Div Payout % 13.09% - - 16.05% 6.26% 8.72% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 680,061 679,565 706,968 690,335 688,938 651,802 632,219 4.97%
NOSH 340,030 339,782 339,888 340,066 339,378 339,480 271,338 16.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.37% 9.80% 10.11% 16.27% 19.62% 21.37% 23.33% -
ROE 11.45% 6.91% 3.45% 23.02% 19.66% 14.93% 8.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 220.78 141.06 71.01 287.38 203.48 134.17 81.32 94.49%
EPS 24.59 14.57 7.18 46.74 39.91 28.67 18.97 18.86%
DPS 3.00 0.00 0.00 7.50 2.50 2.50 0.00 -
NAPS 2.00 2.00 2.08 2.03 2.03 1.92 2.33 -9.67%
Adjusted Per Share Value based on latest NOSH - 340,093
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.39 18.76 9.45 38.26 27.03 17.83 8.64 126.01%
EPS 3.05 1.84 0.96 6.22 5.30 3.81 2.02 31.58%
DPS 0.40 0.00 0.00 1.00 0.33 0.33 0.00 -
NAPS 0.2662 0.266 0.2768 0.2702 0.2697 0.2552 0.2475 4.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 1.86 2.15 1.99 1.89 2.92 3.39 -
P/RPS 0.58 1.32 3.03 0.69 0.93 2.18 4.17 -73.12%
P/EPS 5.59 13.45 29.94 4.26 4.74 10.18 17.87 -53.88%
EY 17.90 7.43 3.34 23.49 21.12 9.82 5.60 116.83%
DY 2.34 0.00 0.00 3.77 1.32 0.86 0.00 -
P/NAPS 0.64 0.93 1.03 0.98 0.93 1.52 1.45 -42.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 -
Price 1.61 1.55 1.98 2.12 2.20 2.67 3.45 -
P/RPS 0.73 1.10 2.79 0.74 1.08 1.99 4.24 -69.01%
P/EPS 7.03 11.21 27.58 4.54 5.51 9.31 18.19 -46.91%
EY 14.23 8.92 3.63 22.05 18.14 10.74 5.50 88.35%
DY 1.86 0.00 0.00 3.54 1.14 0.94 0.00 -
P/NAPS 0.81 0.78 0.95 1.04 1.08 1.39 1.48 -33.06%

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