[SUPERMX] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.62%
YoY- 19.11%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 807,939 812,740 811,824 809,880 713,961 650,094 574,260 25.58%
PBT 75,508 58,396 51,998 63,566 61,478 62,347 58,550 18.49%
Tax -12,761 -7,907 -5,001 -3,487 -2,933 -3,210 -3,156 154.02%
NP 62,747 50,489 46,997 60,079 58,545 59,137 55,394 8.67%
-
NP to SH 62,747 50,489 46,997 60,079 58,545 59,137 55,394 8.67%
-
Tax Rate 16.90% 13.54% 9.62% 5.49% 4.77% 5.15% 5.39% -
Total Cost 745,192 762,251 764,827 749,801 655,416 590,957 518,866 27.32%
-
Net Worth 456,242 434,986 22,372 422,127 408,573 265,328 231,751 57.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,373 4,373 4,373 8,037 7,552 7,552 7,552 -30.55%
Div Payout % 6.97% 8.66% 9.31% 13.38% 12.90% 12.77% 13.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 456,242 434,986 22,372 422,127 408,573 265,328 231,751 57.14%
NOSH 265,257 265,235 22,372 265,488 265,307 265,328 231,751 9.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.77% 6.21% 5.79% 7.42% 8.20% 9.10% 9.65% -
ROE 13.75% 11.61% 210.06% 14.23% 14.33% 22.29% 23.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 304.59 306.42 3,628.65 305.05 269.11 245.01 247.79 14.76%
EPS 23.66 19.04 210.06 22.63 22.07 22.29 23.90 -0.67%
DPS 1.65 1.65 19.55 3.03 2.85 2.85 3.26 -36.51%
NAPS 1.72 1.64 1.00 1.59 1.54 1.00 1.00 43.60%
Adjusted Per Share Value based on latest NOSH - 265,488
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.70 29.87 29.84 29.77 26.24 23.90 21.11 25.58%
EPS 2.31 1.86 1.73 2.21 2.15 2.17 2.04 8.64%
DPS 0.16 0.16 0.16 0.30 0.28 0.28 0.28 -31.16%
NAPS 0.1677 0.1599 0.0082 0.1552 0.1502 0.0975 0.0852 57.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.44 0.40 0.54 0.73 0.77 1.09 -
P/RPS 0.27 0.14 0.01 0.18 0.27 0.31 0.44 -27.80%
P/EPS 3.51 2.31 0.19 2.39 3.31 3.45 4.56 -16.02%
EY 28.50 43.26 525.16 41.91 30.23 28.95 21.93 19.10%
DY 1.99 3.75 48.88 5.61 3.90 3.70 2.99 -23.78%
P/NAPS 0.48 0.27 0.40 0.34 0.47 0.77 1.09 -42.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 -
Price 0.98 0.75 0.39 0.47 0.56 0.80 0.87 -
P/RPS 0.32 0.24 0.01 0.15 0.21 0.33 0.35 -5.80%
P/EPS 4.14 3.94 0.19 2.08 2.54 3.59 3.64 8.96%
EY 24.14 25.38 538.63 48.15 39.41 27.86 27.47 -8.26%
DY 1.68 2.20 50.13 6.44 5.08 3.56 3.75 -41.47%
P/NAPS 0.57 0.46 0.39 0.30 0.36 0.80 0.87 -24.58%

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