[SUPERMX] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.83%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 809,880 713,961 650,094 574,260 505,409 459,148 419,109 54.95%
PBT 63,566 61,478 62,347 58,550 54,370 53,858 49,966 17.35%
Tax -3,487 -2,933 -3,210 -3,156 -3,932 -5,627 -5,662 -27.55%
NP 60,079 58,545 59,137 55,394 50,438 48,231 44,304 22.44%
-
NP to SH 60,079 58,545 59,137 55,394 50,438 48,231 44,304 22.44%
-
Tax Rate 5.49% 4.77% 5.15% 5.39% 7.23% 10.45% 11.33% -
Total Cost 749,801 655,416 590,957 518,866 454,971 410,917 374,805 58.56%
-
Net Worth 422,127 408,573 265,328 231,751 233,154 227,030 226,853 51.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,037 7,552 7,552 7,552 3,497 - - -
Div Payout % 13.38% 12.90% 12.77% 13.63% 6.93% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 422,127 408,573 265,328 231,751 233,154 227,030 226,853 51.11%
NOSH 265,488 265,307 265,328 231,751 233,154 227,030 226,853 11.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.42% 8.20% 9.10% 9.65% 9.98% 10.50% 10.57% -
ROE 14.23% 14.33% 22.29% 23.90% 21.63% 21.24% 19.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 305.05 269.11 245.01 247.79 216.77 202.24 184.75 39.57%
EPS 22.63 22.07 22.29 23.90 21.63 21.24 19.53 10.29%
DPS 3.03 2.85 2.85 3.26 1.50 0.00 0.00 -
NAPS 1.59 1.54 1.00 1.00 1.00 1.00 1.00 36.11%
Adjusted Per Share Value based on latest NOSH - 231,751
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.77 26.24 23.90 21.11 18.58 16.88 15.40 54.99%
EPS 2.21 2.15 2.17 2.04 1.85 1.77 1.63 22.43%
DPS 0.30 0.28 0.28 0.28 0.13 0.00 0.00 -
NAPS 0.1552 0.1502 0.0975 0.0852 0.0857 0.0834 0.0834 51.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.73 0.77 1.09 1.19 1.23 1.15 -
P/RPS 0.18 0.27 0.31 0.44 0.55 0.61 0.62 -56.05%
P/EPS 2.39 3.31 3.45 4.56 5.50 5.79 5.89 -45.10%
EY 41.91 30.23 28.95 21.93 18.18 17.27 16.98 82.33%
DY 5.61 3.90 3.70 2.99 1.26 0.00 0.00 -
P/NAPS 0.34 0.47 0.77 1.09 1.19 1.23 1.15 -55.52%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 -
Price 0.47 0.56 0.80 0.87 1.10 1.09 1.20 -
P/RPS 0.15 0.21 0.33 0.35 0.51 0.54 0.65 -62.27%
P/EPS 2.08 2.54 3.59 3.64 5.08 5.13 6.14 -51.30%
EY 48.15 39.41 27.86 27.47 19.67 19.49 16.27 105.72%
DY 6.44 5.08 3.56 3.75 1.36 0.00 0.00 -
P/NAPS 0.30 0.36 0.80 0.87 1.10 1.09 1.20 -60.21%

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