[SUPERMX] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.77%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 801,244 807,939 812,740 811,824 809,880 713,961 650,094 14.93%
PBT 105,629 75,508 58,396 51,998 63,566 61,478 62,347 42.07%
Tax -18,503 -12,761 -7,907 -5,001 -3,487 -2,933 -3,210 221.14%
NP 87,126 62,747 50,489 46,997 60,079 58,545 59,137 29.44%
-
NP to SH 87,126 62,747 50,489 46,997 60,079 58,545 59,137 29.44%
-
Tax Rate 17.52% 16.90% 13.54% 9.62% 5.49% 4.77% 5.15% -
Total Cost 714,118 745,192 762,251 764,827 749,801 655,416 590,957 13.43%
-
Net Worth 498,560 456,242 434,986 22,372 422,127 408,573 265,328 52.21%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 391 4,373 4,373 4,373 8,037 7,552 7,552 -86.08%
Div Payout % 0.45% 6.97% 8.66% 9.31% 13.38% 12.90% 12.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 498,560 456,242 434,986 22,372 422,127 408,573 265,328 52.21%
NOSH 265,191 265,257 265,235 22,372 265,488 265,307 265,328 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.87% 7.77% 6.21% 5.79% 7.42% 8.20% 9.10% -
ROE 17.48% 13.75% 11.61% 210.06% 14.23% 14.33% 22.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 302.14 304.59 306.42 3,628.65 305.05 269.11 245.01 14.98%
EPS 32.85 23.66 19.04 210.06 22.63 22.07 22.29 29.47%
DPS 0.15 1.65 1.65 19.55 3.03 2.85 2.85 -85.93%
NAPS 1.88 1.72 1.64 1.00 1.59 1.54 1.00 52.26%
Adjusted Per Share Value based on latest NOSH - 22,372
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.45 29.70 29.87 29.84 29.77 26.24 23.90 14.92%
EPS 3.20 2.31 1.86 1.73 2.21 2.15 2.17 29.52%
DPS 0.01 0.16 0.16 0.16 0.30 0.28 0.28 -89.13%
NAPS 0.1833 0.1677 0.1599 0.0082 0.1552 0.1502 0.0975 52.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.25 0.83 0.44 0.40 0.54 0.73 0.77 -
P/RPS 0.41 0.27 0.14 0.01 0.18 0.27 0.31 20.46%
P/EPS 3.80 3.51 2.31 0.19 2.39 3.31 3.45 6.64%
EY 26.28 28.50 43.26 525.16 41.91 30.23 28.95 -6.24%
DY 0.12 1.99 3.75 48.88 5.61 3.90 3.70 -89.80%
P/NAPS 0.66 0.48 0.27 0.40 0.34 0.47 0.77 -9.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 15/10/09 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.64 0.98 0.75 0.39 0.47 0.56 0.80 -
P/RPS 0.54 0.32 0.24 0.01 0.15 0.21 0.33 38.82%
P/EPS 4.99 4.14 3.94 0.19 2.08 2.54 3.59 24.52%
EY 20.03 24.14 25.38 538.63 48.15 39.41 27.86 -19.72%
DY 0.09 1.68 2.20 50.13 6.44 5.08 3.56 -91.36%
P/NAPS 0.87 0.57 0.46 0.39 0.30 0.36 0.80 5.74%

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