[SUPERMX] QoQ 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- 18.06%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 129,419 115,622 112,030 102,077 89,380 85,653 83,566 33.96%
PBT 15,106 13,271 11,480 14,001 11,214 10,547 9,347 37.83%
Tax -989 -799 -1,868 -1,971 -1,024 -1,540 -454 68.28%
NP 14,117 12,472 9,612 12,030 10,190 9,007 8,893 36.19%
-
NP to SH 14,117 12,472 9,612 12,030 10,190 9,007 8,893 36.19%
-
Tax Rate 6.55% 6.02% 16.27% 14.08% 9.13% 14.60% 4.86% -
Total Cost 115,302 103,150 102,418 90,047 79,190 76,646 74,673 33.69%
-
Net Worth 227,030 226,853 240,299 231,389 225,312 214,721 179,605 16.95%
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 - 3,962 - 2,694 -
Div Payout % - - 75.93% - 38.89% - 30.29% -
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 227,030 226,853 240,299 231,389 225,312 214,721 179,605 16.95%
NOSH 227,030 226,853 112,289 112,324 113,222 113,011 89,802 85.89%
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 10.91% 10.79% 8.58% 11.79% 11.40% 10.52% 10.64% -
ROE 6.22% 5.50% 4.00% 5.20% 4.52% 4.19% 4.95% -
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 57.01 50.97 99.77 90.88 78.94 75.79 93.06 -27.93%
EPS 6.22 5.49 8.56 10.71 9.00 7.97 9.90 -26.70%
DPS 0.00 0.00 6.50 0.00 3.50 0.00 3.00 -
NAPS 1.00 1.00 2.14 2.06 1.99 1.90 2.00 -37.08%
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 5.07 4.53 4.39 4.00 3.50 3.35 3.27 34.06%
EPS 0.55 0.49 0.38 0.47 0.40 0.35 0.35 35.27%
DPS 0.00 0.00 0.29 0.00 0.16 0.00 0.11 -
NAPS 0.0889 0.0888 0.0941 0.0906 0.0882 0.0841 0.0703 16.99%
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 2.16 2.26 1.04 0.83 0.99 1.24 1.20 48.13%
P/EPS 19.78 20.92 12.15 7.00 8.67 11.79 11.31 45.30%
EY 5.06 4.78 8.23 14.28 11.54 8.48 8.84 -31.13%
DY 0.00 0.00 6.25 0.00 4.49 0.00 2.68 -
P/NAPS 1.23 1.15 0.49 0.36 0.39 0.49 0.56 69.21%
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 1.91 2.35 1.00 0.94 0.86 1.13 1.01 53.10%
P/EPS 17.53 21.83 11.68 7.94 7.56 10.79 9.49 50.71%
EY 5.70 4.58 8.56 12.60 13.24 9.27 10.53 -33.65%
DY 0.00 0.00 6.50 0.00 5.15 0.00 3.19 -
P/NAPS 1.09 1.20 0.47 0.41 0.34 0.45 0.47 75.47%

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