[SUPERMX] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.52%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 192,993 170,280 153,720 141,163 125,282 112,871 98,614 56.26%
PBT 28,899 24,597 22,670 20,041 15,952 13,553 11,328 86.38%
Tax -4,263 -3,408 -2,954 -2,661 -776 -487 -440 352.59%
NP 24,636 21,189 19,716 17,380 15,176 13,066 10,888 72.09%
-
NP to SH 24,636 21,189 19,716 17,380 15,176 13,066 10,888 72.09%
-
Tax Rate 14.75% 13.86% 13.03% 13.28% 4.86% 3.59% 3.88% -
Total Cost 168,357 149,091 134,004 123,783 110,106 99,805 87,726 54.24%
-
Net Worth 130,911 124,512 118,343 60,404 53,819 39,999 39,987 120.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 130,911 124,512 118,343 60,404 53,819 39,999 39,987 120.00%
NOSH 80,809 80,852 80,505 60,404 53,819 39,999 39,987 59.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.77% 12.44% 12.83% 12.31% 12.11% 11.58% 11.04% -
ROE 18.82% 17.02% 16.66% 28.77% 28.20% 32.67% 27.23% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 238.82 210.61 190.94 233.70 232.78 282.18 246.61 -2.11%
EPS 30.49 26.21 24.49 28.77 28.20 32.67 27.23 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.54 1.47 1.00 1.00 1.00 1.00 37.81%
Adjusted Per Share Value based on latest NOSH - 60,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.56 6.67 6.02 5.53 4.90 4.42 3.86 56.34%
EPS 0.96 0.83 0.77 0.68 0.59 0.51 0.43 70.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0487 0.0463 0.0236 0.0211 0.0157 0.0157 119.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 1.04 1.24 0.88 0.64 0.60 0.37 -
P/RPS 0.42 0.49 0.65 0.38 0.27 0.21 0.15 98.28%
P/EPS 3.28 3.97 5.06 3.06 2.27 1.84 1.36 79.55%
EY 30.49 25.20 19.75 32.70 44.06 54.44 73.59 -44.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.84 0.88 0.64 0.60 0.37 40.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 -
Price 1.14 1.00 1.00 1.12 0.91 0.46 0.41 -
P/RPS 0.48 0.47 0.52 0.48 0.39 0.16 0.17 99.39%
P/EPS 3.74 3.82 4.08 3.89 3.23 1.41 1.51 82.75%
EY 26.74 26.21 24.49 25.69 30.99 71.01 66.41 -45.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.68 1.12 0.91 0.46 0.41 42.70%

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