[SUPERMX] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.76%
YoY- 33.48%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 811,824 809,880 713,961 650,094 574,260 505,409 459,148 45.96%
PBT 51,998 63,566 61,478 62,347 58,550 54,370 53,858 -2.30%
Tax -5,001 -3,487 -2,933 -3,210 -3,156 -3,932 -5,627 -7.52%
NP 46,997 60,079 58,545 59,137 55,394 50,438 48,231 -1.70%
-
NP to SH 46,997 60,079 58,545 59,137 55,394 50,438 48,231 -1.70%
-
Tax Rate 9.62% 5.49% 4.77% 5.15% 5.39% 7.23% 10.45% -
Total Cost 764,827 749,801 655,416 590,957 518,866 454,971 410,917 51.02%
-
Net Worth 22,372 422,127 408,573 265,328 231,751 233,154 227,030 -78.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,373 8,037 7,552 7,552 7,552 3,497 - -
Div Payout % 9.31% 13.38% 12.90% 12.77% 13.63% 6.93% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,372 422,127 408,573 265,328 231,751 233,154 227,030 -78.51%
NOSH 22,372 265,488 265,307 265,328 231,751 233,154 227,030 -78.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.79% 7.42% 8.20% 9.10% 9.65% 9.98% 10.50% -
ROE 210.06% 14.23% 14.33% 22.29% 23.90% 21.63% 21.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3,628.65 305.05 269.11 245.01 247.79 216.77 202.24 579.38%
EPS 210.06 22.63 22.07 22.29 23.90 21.63 21.24 357.55%
DPS 19.55 3.03 2.85 2.85 3.26 1.50 0.00 -
NAPS 1.00 1.59 1.54 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 265,328
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.84 29.77 26.24 23.90 21.11 18.58 16.88 45.94%
EPS 1.73 2.21 2.15 2.17 2.04 1.85 1.77 -1.50%
DPS 0.16 0.30 0.28 0.28 0.28 0.13 0.00 -
NAPS 0.0082 0.1552 0.1502 0.0975 0.0852 0.0857 0.0834 -78.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.54 0.73 0.77 1.09 1.19 1.23 -
P/RPS 0.01 0.18 0.27 0.31 0.44 0.55 0.61 -93.46%
P/EPS 0.19 2.39 3.31 3.45 4.56 5.50 5.79 -89.64%
EY 525.16 41.91 30.23 28.95 21.93 18.18 17.27 864.21%
DY 48.88 5.61 3.90 3.70 2.99 1.26 0.00 -
P/NAPS 0.40 0.34 0.47 0.77 1.09 1.19 1.23 -52.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 -
Price 0.39 0.47 0.56 0.80 0.87 1.10 1.09 -
P/RPS 0.01 0.15 0.21 0.33 0.35 0.51 0.54 -92.91%
P/EPS 0.19 2.08 2.54 3.59 3.64 5.08 5.13 -88.77%
EY 538.63 48.15 39.41 27.86 27.47 19.67 19.49 804.93%
DY 50.13 6.44 5.08 3.56 3.75 1.36 0.00 -
P/NAPS 0.39 0.30 0.36 0.80 0.87 1.10 1.09 -49.44%

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