[SUPERMX] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 11.31%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,825 244,257 193,286 191,456 180,881 148,338 129,419 25.76%
PBT 4,092 16,601 14,237 17,068 15,660 14,513 15,106 -57.96%
Tax -2,606 -830 -712 -853 -1,092 -276 -989 90.21%
NP 1,486 15,771 13,525 16,215 14,568 14,237 14,117 -77.55%
-
NP to SH 1,486 15,771 13,525 16,215 14,568 14,237 14,117 -77.55%
-
Tax Rate 63.69% 5.00% 5.00% 5.00% 6.97% 1.90% 6.55% -
Total Cost 181,339 228,486 179,761 175,241 166,313 134,101 115,302 35.05%
-
Net Worth 22,372 422,127 408,573 265,328 231,751 233,154 227,030 -78.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 391 3,982 - - 4,055 3,497 - -
Div Payout % 26.35% 25.25% - - 27.84% 24.57% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,372 422,127 408,573 265,328 231,751 233,154 227,030 -78.51%
NOSH 22,372 265,488 265,307 265,328 231,751 233,154 227,030 -78.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.81% 6.46% 7.00% 8.47% 8.05% 9.60% 10.91% -
ROE 6.64% 3.74% 3.31% 6.11% 6.29% 6.11% 6.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 817.18 92.00 72.85 72.16 78.05 63.62 57.01 485.33%
EPS 0.56 5.95 5.10 6.11 5.49 5.37 6.22 -79.76%
DPS 1.75 1.50 0.00 0.00 1.75 1.50 0.00 -
NAPS 1.00 1.59 1.54 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 265,328
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.16 9.56 7.57 7.49 7.08 5.81 5.07 25.74%
EPS 0.06 0.62 0.53 0.63 0.57 0.56 0.55 -77.01%
DPS 0.02 0.16 0.00 0.00 0.16 0.14 0.00 -
NAPS 0.0088 0.1653 0.1599 0.1039 0.0907 0.0913 0.0889 -78.45%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.54 0.73 0.77 1.09 1.19 1.23 -
P/RPS 0.05 0.59 1.00 1.07 1.40 1.87 2.16 -91.78%
P/EPS 6.02 9.09 14.32 12.60 17.34 19.49 19.78 -54.59%
EY 16.61 11.00 6.98 7.94 5.77 5.13 5.06 120.08%
DY 4.38 2.78 0.00 0.00 1.61 1.26 0.00 -
P/NAPS 0.40 0.34 0.47 0.77 1.09 1.19 1.23 -52.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 -
Price 0.39 0.47 0.56 0.80 0.87 1.10 1.09 -
P/RPS 0.05 0.51 0.77 1.11 1.11 1.73 1.91 -91.08%
P/EPS 5.87 7.91 10.99 13.09 13.84 18.01 17.53 -51.61%
EY 17.03 12.64 9.10 7.64 7.23 5.55 5.70 106.75%
DY 4.49 3.19 0.00 0.00 2.01 1.36 0.00 -
P/NAPS 0.39 0.30 0.36 0.80 0.87 1.10 1.09 -49.44%

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