[SUPERMX] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	996,917	960,602	957,507	936,789	886,998	889,456	843,116	11.80%
YoY %	3.78%	0.32%	2.21%	5.61%	-0.28%	5.50%	-	-
Horiz. %	118.24%	113.93%	113.57%	111.11%	105.20%	105.50%	100.00%	-
PBT	122,061	129,421	150,314	178,982	194,818	200,092	182,613	-23.53%
YoY %	-5.69%	-13.90%	-16.02%	-8.13%	-2.64%	9.57%	-	-
Horiz. %	66.84%	70.87%	82.31%	98.01%	106.68%	109.57%	100.00%	-
Tax	-13,705	-13,822	-11,515	-13,114	-15,830	-19,097	-21,687	-26.33%
YoY %	0.85%	-20.03%	12.19%	17.16%	17.11%	11.94%	-	-
Horiz. %	63.19%	63.73%	53.10%	60.47%	72.99%	88.06%	100.00%	-
NP	108,356	115,599	138,799	165,868	178,988	180,995	160,926	-23.15%
YoY %	-6.27%	-16.71%	-16.32%	-7.33%	-1.11%	12.47%	-	-
Horiz. %	67.33%	71.83%	86.25%	103.07%	111.22%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,355	115,582	138,782	165,851	178,962	180,995	160,926	-23.16%
YoY %	-6.25%	-16.72%	-16.32%	-7.33%	-1.12%	12.47%	-	-
Horiz. %	67.33%	71.82%	86.24%	103.06%	111.21%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.23%	10.68%	7.66%	7.33%	8.13%	9.54%	11.88%	-
YoY %	5.15%	39.43%	4.50%	-9.84%	-14.78%	-19.70%	-	-
Horiz. %	94.53%	89.90%	64.48%	61.70%	68.43%	80.30%	100.00%	-
Total Cost	888,561	845,003	818,708	770,921	708,010	708,461	682,190	19.24%
YoY %	5.15%	3.21%	6.20%	8.89%	-0.06%	3.85%	-	-
Horiz. %	130.25%	123.87%	120.01%	113.01%	103.78%	103.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	680,087	679,819	706,968	680,187	688,412	651,691	632,219	4.98%
YoY %	0.04%	-3.84%	3.94%	-1.19%	5.63%	3.08%	-	-
Horiz. %	107.57%	107.53%	111.82%	107.59%	108.89%	103.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	27,205	17,004	25,490	25,490	8,485	8,485	-	-
YoY %	59.99%	-33.29%	0.00%	200.41%	0.00%	0.00%	-	-
Horiz. %	320.62%	200.40%	300.41%	300.41%	100.00%	100.00%	-	-
Div Payout %	25.11%	14.71%	18.37%	15.37%	4.74%	4.69%	-	-
YoY %	70.70%	-19.92%	19.52%	224.26%	1.07%	0.00%	-	-
Horiz. %	535.39%	313.65%	391.68%	327.72%	101.07%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	680,087	679,819	706,968	680,187	688,412	651,691	632,219	4.98%
YoY %	0.04%	-3.84%	3.94%	-1.19%	5.63%	3.08%	-	-
Horiz. %	107.57%	107.53%	111.82%	107.59%	108.89%	103.08%	100.00%	-
NOSH	340,043	339,909	339,888	340,093	339,119	339,422	271,338	16.22%
YoY %	0.04%	0.01%	-0.06%	0.29%	-0.09%	25.09%	-	-
Horiz. %	125.32%	125.27%	125.26%	125.34%	124.98%	125.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	10.87%	12.03%	14.50%	17.71%	20.18%	20.35%	19.09%	-
YoY %	-9.64%	-17.03%	-18.13%	-12.24%	-0.84%	6.60%	-	-
Horiz. %	56.94%	63.02%	75.96%	92.77%	105.71%	106.60%	100.00%	-
ROE	15.93%	17.00%	19.63%	24.38%	26.00%	27.77%	25.45%	-
YoY %	-6.29%	-13.40%	-19.48%	-6.23%	-6.37%	9.12%	-	-
Horiz. %	62.59%	66.80%	77.13%	95.80%	102.16%	109.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	293.17	282.60	281.71	275.45	261.56	262.05	310.72	-3.79%
YoY %	3.74%	0.32%	2.27%	5.31%	-0.19%	-15.66%	-	-
Horiz. %	94.35%	90.95%	90.66%	88.65%	84.18%	84.34%	100.00%	-
EPS	31.86	34.00	40.83	48.77	52.77	53.32	59.31	-33.89%
YoY %	-6.29%	-16.73%	-16.28%	-7.58%	-1.03%	-10.10%	-	-
Horiz. %	53.72%	57.33%	68.84%	82.23%	88.97%	89.90%	100.00%	-
DPS	8.00	5.00	7.50	7.50	2.50	2.50	0.00	-
YoY %	60.00%	-33.33%	0.00%	200.00%	0.00%	0.00%	-	-
Horiz. %	320.00%	200.00%	300.00%	300.00%	100.00%	100.00%	-	-
NAPS	2.00	2.00	2.08	2.00	2.03	1.92	2.33	-9.67%
YoY %	0.00%	-3.85%	4.00%	-1.48%	5.73%	-17.60%	-	-
Horiz. %	85.84%	85.84%	89.27%	85.84%	87.12%	82.40%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 340,093
RPS	39.03	37.60	37.48	36.67	34.72	34.82	33.01	11.80%
YoY %	3.80%	0.32%	2.21%	5.62%	-0.29%	5.48%	-	-
Horiz. %	118.24%	113.90%	113.54%	111.09%	105.18%	105.48%	100.00%	-
EPS	4.24	4.52	5.43	6.49	7.01	7.09	6.30	-23.18%
YoY %	-6.19%	-16.76%	-16.33%	-7.42%	-1.13%	12.54%	-	-
Horiz. %	67.30%	71.75%	86.19%	103.02%	111.27%	112.54%	100.00%	-
DPS	1.07	0.67	1.00	1.00	0.33	0.33	0.00	-
YoY %	59.70%	-33.00%	0.00%	203.03%	0.00%	0.00%	-	-
Horiz. %	324.24%	203.03%	303.03%	303.03%	100.00%	100.00%	-	-
NAPS	0.2662	0.2661	0.2768	0.2663	0.2695	0.2551	0.2475	4.97%
YoY %	0.04%	-3.87%	3.94%	-1.19%	5.64%	3.07%	-	-
Horiz. %	107.56%	107.52%	111.84%	107.60%	108.89%	103.07%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.28	1.86	2.15	1.99	1.89	2.92	3.39	-
P/RPS	0.44	0.66	0.76	0.72	0.72	1.11	1.09	-45.34%
YoY %	-33.33%	-13.16%	5.56%	0.00%	-35.14%	1.83%	-	-
Horiz. %	40.37%	60.55%	69.72%	66.06%	66.06%	101.83%	100.00%	-
P/EPS	4.02	5.47	5.27	4.08	3.58	5.48	5.72	-20.93%
YoY %	-26.51%	3.80%	29.17%	13.97%	-34.67%	-4.20%	-	-
Horiz. %	70.28%	95.63%	92.13%	71.33%	62.59%	95.80%	100.00%	-
EY	24.89	18.28	18.99	24.51	27.92	18.26	17.50	26.44%
YoY %	36.16%	-3.74%	-22.52%	-12.21%	52.90%	4.34%	-	-
Horiz. %	142.23%	104.46%	108.51%	140.06%	159.54%	104.34%	100.00%	-
DY	6.25	2.69	3.49	3.77	1.32	0.86	0.00	-
YoY %	132.34%	-22.92%	-7.43%	185.61%	53.49%	0.00%	-	-
Horiz. %	726.74%	312.79%	405.81%	438.37%	153.49%	100.00%	-	-
P/NAPS	0.64	0.93	1.03	1.00	0.93	1.52	1.45	-42.00%
YoY %	-31.18%	-9.71%	3.00%	7.53%	-38.82%	4.83%	-	-
Horiz. %	44.14%	64.14%	71.03%	68.97%	64.14%	104.83%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/11	22/08/11	13/05/11	14/02/11	08/11/10	26/08/10	19/04/10	-
Price	1.61	1.55	1.98	2.12	2.20	2.67	3.45	-
P/RPS	0.55	0.55	0.70	0.77	0.84	1.02	1.11	-37.35%
YoY %	0.00%	-21.43%	-9.09%	-8.33%	-17.65%	-8.11%	-	-
Horiz. %	49.55%	49.55%	63.06%	69.37%	75.68%	91.89%	100.00%	-
P/EPS	5.05	4.56	4.85	4.35	4.17	5.01	5.82	-9.01%
YoY %	10.75%	-5.98%	11.49%	4.32%	-16.77%	-13.92%	-	-
Horiz. %	86.77%	78.35%	83.33%	74.74%	71.65%	86.08%	100.00%	-
EY	19.79	21.94	20.62	23.00	23.99	19.97	17.19	9.83%
YoY %	-9.80%	6.40%	-10.35%	-4.13%	20.13%	16.17%	-	-
Horiz. %	115.13%	127.63%	119.95%	133.80%	139.56%	116.17%	100.00%	-
DY	4.97	3.23	3.79	3.54	1.14	0.94	0.00	-
YoY %	53.87%	-14.78%	7.06%	210.53%	21.28%	0.00%	-	-
Horiz. %	528.72%	343.62%	403.19%	376.60%	121.28%	100.00%	-	-
P/NAPS	0.81	0.78	0.95	1.06	1.08	1.39	1.48	-33.06%
YoY %	3.85%	-17.89%	-10.38%	-1.85%	-22.30%	-6.08%	-	-
Horiz. %	54.73%	52.70%	64.19%	71.62%	72.97%	93.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos