[SUPERMX] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.19%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 191,456 180,881 148,338 129,419 115,622 112,030 102,077 52.02%
PBT 17,068 15,660 14,513 15,106 13,271 11,480 14,001 14.10%
Tax -853 -1,092 -276 -989 -799 -1,868 -1,971 -42.75%
NP 16,215 14,568 14,237 14,117 12,472 9,612 12,030 21.99%
-
NP to SH 16,215 14,568 14,237 14,117 12,472 9,612 12,030 21.99%
-
Tax Rate 5.00% 6.97% 1.90% 6.55% 6.02% 16.27% 14.08% -
Total Cost 175,241 166,313 134,101 115,302 103,150 102,418 90,047 55.81%
-
Net Worth 265,328 231,751 233,154 227,030 226,853 240,299 231,389 9.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,055 3,497 - - 7,298 - -
Div Payout % - 27.84% 24.57% - - 75.93% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 265,328 231,751 233,154 227,030 226,853 240,299 231,389 9.54%
NOSH 265,328 231,751 233,154 227,030 226,853 112,289 112,324 77.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.47% 8.05% 9.60% 10.91% 10.79% 8.58% 11.79% -
ROE 6.11% 6.29% 6.11% 6.22% 5.50% 4.00% 5.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.16 78.05 63.62 57.01 50.97 99.77 90.88 -14.24%
EPS 6.11 5.49 5.37 6.22 5.49 8.56 10.71 -31.19%
DPS 0.00 1.75 1.50 0.00 0.00 6.50 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 2.14 2.06 -38.20%
Adjusted Per Share Value based on latest NOSH - 227,030
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.49 7.08 5.81 5.07 4.53 4.39 4.00 51.86%
EPS 0.63 0.57 0.56 0.55 0.49 0.38 0.47 21.54%
DPS 0.00 0.16 0.14 0.00 0.00 0.29 0.00 -
NAPS 0.1039 0.0907 0.0913 0.0889 0.0888 0.0941 0.0906 9.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.77 1.09 1.19 1.23 1.15 1.04 0.75 -
P/RPS 1.07 1.40 1.87 2.16 2.26 1.04 0.83 18.43%
P/EPS 12.60 17.34 19.49 19.78 20.92 12.15 7.00 47.91%
EY 7.94 5.77 5.13 5.06 4.78 8.23 14.28 -32.35%
DY 0.00 1.61 1.26 0.00 0.00 6.25 0.00 -
P/NAPS 0.77 1.09 1.19 1.23 1.15 0.49 0.36 65.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 -
Price 0.80 0.87 1.10 1.09 1.20 1.00 0.85 -
P/RPS 1.11 1.11 1.73 1.91 2.35 1.00 0.94 11.70%
P/EPS 13.09 13.84 18.01 17.53 21.83 11.68 7.94 39.51%
EY 7.64 7.23 5.55 5.70 4.58 8.56 12.60 -28.33%
DY 0.00 2.01 1.36 0.00 0.00 6.50 0.00 -
P/NAPS 0.80 0.87 1.10 1.09 1.20 0.47 0.41 56.08%

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