[SUPERMX] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 29.75%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 180,881 148,338 129,419 115,622 112,030 102,077 89,380 59.78%
PBT 15,660 14,513 15,106 13,271 11,480 14,001 11,214 24.85%
Tax -1,092 -276 -989 -799 -1,868 -1,971 -1,024 4.36%
NP 14,568 14,237 14,117 12,472 9,612 12,030 10,190 26.82%
-
NP to SH 14,568 14,237 14,117 12,472 9,612 12,030 10,190 26.82%
-
Tax Rate 6.97% 1.90% 6.55% 6.02% 16.27% 14.08% 9.13% -
Total Cost 166,313 134,101 115,302 103,150 102,418 90,047 79,190 63.77%
-
Net Worth 231,751 233,154 227,030 226,853 240,299 231,389 225,312 1.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,055 3,497 - - 7,298 - 3,962 1.55%
Div Payout % 27.84% 24.57% - - 75.93% - 38.89% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 231,751 233,154 227,030 226,853 240,299 231,389 225,312 1.89%
NOSH 231,751 233,154 227,030 226,853 112,289 112,324 113,222 61.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.05% 9.60% 10.91% 10.79% 8.58% 11.79% 11.40% -
ROE 6.29% 6.11% 6.22% 5.50% 4.00% 5.20% 4.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.05 63.62 57.01 50.97 99.77 90.88 78.94 -0.75%
EPS 5.49 5.37 6.22 5.49 8.56 10.71 9.00 -28.00%
DPS 1.75 1.50 0.00 0.00 6.50 0.00 3.50 -36.92%
NAPS 1.00 1.00 1.00 1.00 2.14 2.06 1.99 -36.71%
Adjusted Per Share Value based on latest NOSH - 226,853
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.08 5.81 5.07 4.53 4.39 4.00 3.50 59.74%
EPS 0.57 0.56 0.55 0.49 0.38 0.47 0.40 26.55%
DPS 0.16 0.14 0.00 0.00 0.29 0.00 0.16 0.00%
NAPS 0.0907 0.0913 0.0889 0.0888 0.0941 0.0906 0.0882 1.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.19 1.23 1.15 1.04 0.75 0.78 -
P/RPS 1.40 1.87 2.16 2.26 1.04 0.83 0.99 25.90%
P/EPS 17.34 19.49 19.78 20.92 12.15 7.00 8.67 58.53%
EY 5.77 5.13 5.06 4.78 8.23 14.28 11.54 -36.92%
DY 1.61 1.26 0.00 0.00 6.25 0.00 4.49 -49.43%
P/NAPS 1.09 1.19 1.23 1.15 0.49 0.36 0.39 98.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 -
Price 0.87 1.10 1.09 1.20 1.00 0.85 0.68 -
P/RPS 1.11 1.73 1.91 2.35 1.00 0.94 0.86 18.48%
P/EPS 13.84 18.01 17.53 21.83 11.68 7.94 7.56 49.48%
EY 7.23 5.55 5.70 4.58 8.56 12.60 13.24 -33.11%
DY 2.01 1.36 0.00 0.00 6.50 0.00 5.15 -46.50%
P/NAPS 0.87 1.10 1.09 1.20 0.47 0.41 0.34 86.75%

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