[SUPERMX] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.44%
YoY- 81.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 218,423 192,993 170,280 153,720 141,163 125,282 112,871 54.97%
PBT 34,631 28,899 24,597 22,670 20,041 15,952 13,553 86.37%
Tax -4,062 -4,263 -3,408 -2,954 -2,661 -776 -487 308.64%
NP 30,569 24,636 21,189 19,716 17,380 15,176 13,066 75.78%
-
NP to SH 30,569 24,636 21,189 19,716 17,380 15,176 13,066 75.78%
-
Tax Rate 11.73% 14.75% 13.86% 13.03% 13.28% 4.86% 3.59% -
Total Cost 187,854 168,357 149,091 134,004 123,783 110,106 99,805 52.15%
-
Net Worth 81,118 130,911 124,512 118,343 60,404 53,819 39,999 59.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 81,118 130,911 124,512 118,343 60,404 53,819 39,999 59.87%
NOSH 81,118 80,809 80,852 80,505 60,404 53,819 39,999 59.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.00% 12.77% 12.44% 12.83% 12.31% 12.11% 11.58% -
ROE 37.68% 18.82% 17.02% 16.66% 28.77% 28.20% 32.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 269.26 238.82 210.61 190.94 233.70 232.78 282.18 -3.06%
EPS 37.68 30.49 26.21 24.49 28.77 28.20 32.67 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.54 1.47 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 80,505
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.55 7.56 6.67 6.02 5.53 4.90 4.42 54.93%
EPS 1.20 0.96 0.83 0.77 0.68 0.59 0.51 76.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0512 0.0487 0.0463 0.0236 0.0211 0.0157 59.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.17 1.00 1.04 1.24 0.88 0.64 0.60 -
P/RPS 0.43 0.42 0.49 0.65 0.38 0.27 0.21 60.90%
P/EPS 3.10 3.28 3.97 5.06 3.06 2.27 1.84 41.36%
EY 32.21 30.49 25.20 19.75 32.70 44.06 54.44 -29.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.62 0.68 0.84 0.88 0.64 0.60 55.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 -
Price 1.25 1.14 1.00 1.00 1.12 0.91 0.46 -
P/RPS 0.46 0.48 0.47 0.52 0.48 0.39 0.16 101.54%
P/EPS 3.32 3.74 3.82 4.08 3.89 3.23 1.41 76.53%
EY 30.15 26.74 26.21 24.49 25.69 30.99 71.01 -43.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.70 0.65 0.68 1.12 0.91 0.46 94.14%

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