[SUPERMX] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
06-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.15%
YoY- 71.77%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 170,280 153,720 141,163 125,282 112,871 98,614 84,604 59.47%
PBT 24,597 22,670 20,041 15,952 13,553 11,328 9,509 88.54%
Tax -3,408 -2,954 -2,661 -776 -487 -440 -298 408.35%
NP 21,189 19,716 17,380 15,176 13,066 10,888 9,211 74.35%
-
NP to SH 21,189 19,716 17,380 15,176 13,066 10,888 9,211 74.35%
-
Tax Rate 13.86% 13.03% 13.28% 4.86% 3.59% 3.88% 3.13% -
Total Cost 149,091 134,004 123,783 110,106 99,805 87,726 75,393 57.61%
-
Net Worth 124,512 118,343 60,404 53,819 39,999 39,987 39,978 113.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,512 118,343 60,404 53,819 39,999 39,987 39,978 113.41%
NOSH 80,852 80,505 60,404 53,819 39,999 39,987 39,978 59.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.44% 12.83% 12.31% 12.11% 11.58% 11.04% 10.89% -
ROE 17.02% 16.66% 28.77% 28.20% 32.67% 27.23% 23.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 210.61 190.94 233.70 232.78 282.18 246.61 211.62 -0.31%
EPS 26.21 24.49 28.77 28.20 32.67 27.23 23.04 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.47 1.00 1.00 1.00 1.00 1.00 33.39%
Adjusted Per Share Value based on latest NOSH - 53,819
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.67 6.02 5.53 4.90 4.42 3.86 3.31 59.60%
EPS 0.83 0.77 0.68 0.59 0.51 0.43 0.36 74.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0463 0.0236 0.0211 0.0157 0.0157 0.0157 112.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.24 0.88 0.64 0.60 0.37 0.42 -
P/RPS 0.49 0.65 0.38 0.27 0.21 0.15 0.20 81.83%
P/EPS 3.97 5.06 3.06 2.27 1.84 1.36 1.82 68.27%
EY 25.20 19.75 32.70 44.06 54.44 73.59 54.86 -40.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.88 0.64 0.60 0.37 0.42 37.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 -
Price 1.00 1.00 1.12 0.91 0.46 0.41 0.41 -
P/RPS 0.47 0.52 0.48 0.39 0.16 0.17 0.19 83.00%
P/EPS 3.82 4.08 3.89 3.23 1.41 1.51 1.78 66.45%
EY 26.21 24.49 25.69 30.99 71.01 66.41 56.19 -39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 1.12 0.91 0.46 0.41 0.41 36.00%

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