[SUPERMX] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.27%
YoY- 62.34%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 254,144 236,982 218,423 192,993 170,280 153,720 141,163 48.04%
PBT 43,774 37,611 34,631 28,899 24,597 22,670 20,041 68.42%
Tax -6,072 -5,140 -4,062 -4,263 -3,408 -2,954 -2,661 73.41%
NP 37,702 32,471 30,569 24,636 21,189 19,716 17,380 67.65%
-
NP to SH 37,702 32,471 30,569 24,636 21,189 19,716 17,380 67.65%
-
Tax Rate 13.87% 13.67% 11.73% 14.75% 13.86% 13.03% 13.28% -
Total Cost 216,442 204,511 187,854 168,357 149,091 134,004 123,783 45.18%
-
Net Worth 186,704 183,012 81,118 130,911 124,512 118,343 60,404 112.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,488 - - - - - - -
Div Payout % 11.90% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 186,704 183,012 81,118 130,911 124,512 118,343 60,404 112.33%
NOSH 89,761 89,711 81,118 80,809 80,852 80,505 60,404 30.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.83% 13.70% 14.00% 12.77% 12.44% 12.83% 12.31% -
ROE 20.19% 17.74% 37.68% 18.82% 17.02% 16.66% 28.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 283.13 264.16 269.26 238.82 210.61 190.94 233.70 13.65%
EPS 42.00 36.19 37.68 30.49 26.21 24.49 28.77 28.71%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.00 1.62 1.54 1.47 1.00 63.01%
Adjusted Per Share Value based on latest NOSH - 80,809
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.34 8.71 8.03 7.09 6.26 5.65 5.19 48.00%
EPS 1.39 1.19 1.12 0.91 0.78 0.72 0.64 67.78%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0673 0.0298 0.0481 0.0458 0.0435 0.0222 112.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.03 1.10 1.17 1.00 1.04 1.24 0.88 -
P/RPS 0.36 0.42 0.43 0.42 0.49 0.65 0.38 -3.54%
P/EPS 2.45 3.04 3.10 3.28 3.97 5.06 3.06 -13.78%
EY 40.78 32.90 32.21 30.49 25.20 19.75 32.70 15.87%
DY 4.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 1.17 0.62 0.68 0.84 0.88 -31.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 -
Price 0.94 1.09 1.25 1.14 1.00 1.00 1.12 -
P/RPS 0.33 0.41 0.46 0.48 0.47 0.52 0.48 -22.12%
P/EPS 2.24 3.01 3.32 3.74 3.82 4.08 3.89 -30.80%
EY 44.68 33.21 30.15 26.74 26.21 24.49 25.69 44.67%
DY 5.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 1.25 0.70 0.65 0.68 1.12 -45.58%

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