[SUPERMX] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.87%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 237,920 241,370 246,208 235,104 234,825 220,652 196,417 13.67%
PBT 27,935 25,614 34,424 41,448 48,828 54,282 50,260 -32.47%
Tax -5,283 -1,210 -4,024 -3,305 -2,976 -2,809 -6,740 -15.02%
NP 22,652 24,404 30,400 38,143 45,852 51,473 43,520 -35.37%
-
NP to SH 22,652 24,404 30,409 38,117 45,852 51,473 43,520 -35.37%
-
Tax Rate 18.91% 4.72% 11.69% 7.97% 6.09% 5.17% 13.41% -
Total Cost 215,268 216,966 215,808 196,961 188,973 169,179 152,897 25.69%
-
Net Worth 679,819 706,968 680,187 688,412 651,691 632,219 558,107 14.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 17,004 - 8,485 - - -
Div Payout % - - 55.92% - 18.51% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 679,819 706,968 680,187 688,412 651,691 632,219 558,107 14.09%
NOSH 339,909 339,888 340,093 339,119 339,422 271,338 268,321 17.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.52% 10.11% 12.35% 16.22% 19.53% 23.33% 22.16% -
ROE 3.33% 3.45% 4.47% 5.54% 7.04% 8.14% 7.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.00 71.01 72.39 69.33 69.18 81.32 73.20 -2.94%
EPS 7.04 7.18 8.94 11.24 13.51 18.97 16.22 -42.76%
DPS 0.00 0.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 2.00 2.08 2.00 2.03 1.92 2.33 2.08 -2.58%
Adjusted Per Share Value based on latest NOSH - 339,119
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.31 9.45 9.64 9.20 9.19 8.64 7.69 13.63%
EPS 0.89 0.96 1.19 1.49 1.79 2.02 1.70 -35.11%
DPS 0.00 0.00 0.67 0.00 0.33 0.00 0.00 -
NAPS 0.2661 0.2768 0.2663 0.2695 0.2551 0.2475 0.2185 14.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.86 2.15 1.99 1.89 2.92 3.39 2.36 -
P/RPS 2.66 3.03 2.75 2.73 4.22 4.17 3.22 -11.99%
P/EPS 27.91 29.94 22.26 16.81 21.62 17.87 14.55 54.56%
EY 3.58 3.34 4.49 5.95 4.63 5.60 6.87 -35.32%
DY 0.00 0.00 2.51 0.00 0.86 0.00 0.00 -
P/NAPS 0.93 1.03 1.00 0.93 1.52 1.45 1.13 -12.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 -
Price 1.55 1.98 2.12 2.20 2.67 3.45 2.73 -
P/RPS 2.21 2.79 2.93 3.17 3.86 4.24 3.73 -29.52%
P/EPS 23.26 27.58 23.71 19.57 19.76 18.19 16.83 24.14%
EY 4.30 3.63 4.22 5.11 5.06 5.50 5.94 -19.42%
DY 0.00 0.00 2.36 0.00 0.94 0.00 0.00 -
P/NAPS 0.78 0.95 1.06 1.08 1.39 1.48 1.31 -29.29%

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