[SUPERMX] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 997,374 1,021,358 977,281 803,633 811,823 574,260 389,140 16.96%
PBT 137,306 112,132 183,835 151,470 51,998 58,550 47,242 19.44%
Tax -15,893 -8,081 -24,880 -24,885 -5,001 -2,604 -6,403 16.34%
NP 121,413 104,051 158,955 126,585 46,997 55,946 40,839 19.89%
-
NP to SH 121,718 104,164 158,939 126,585 46,997 55,946 40,839 19.94%
-
Tax Rate 11.57% 7.21% 13.53% 16.43% 9.62% 4.45% 13.55% -
Total Cost 875,961 917,307 818,326 677,048 764,826 518,314 348,301 16.59%
-
Net Worth 838,624 384,732 690,335 557,962 302,614 336,130 240,295 23.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 34,090 16,172 25,505 - 6,345 7,533 7,298 29.26%
Div Payout % 28.01% 15.53% 16.05% - 13.50% 13.47% 17.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 838,624 384,732 690,335 557,962 302,614 336,130 240,295 23.13%
NOSH 681,808 340,471 340,066 268,250 195,235 231,814 112,287 35.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.17% 10.19% 16.27% 15.75% 5.79% 9.74% 10.49% -
ROE 14.51% 27.07% 23.02% 22.69% 15.53% 16.64% 17.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 146.28 299.98 287.38 299.58 415.82 247.72 346.56 -13.37%
EPS 17.90 30.60 46.74 47.19 17.72 21.09 36.37 -11.13%
DPS 5.00 4.75 7.50 0.00 3.25 3.25 6.50 -4.27%
NAPS 1.23 1.13 2.03 2.08 1.55 1.45 2.14 -8.80%
Adjusted Per Share Value based on latest NOSH - 268,321
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.66 37.54 35.92 29.54 29.84 21.11 14.30 16.97%
EPS 4.47 3.83 5.84 4.65 1.73 2.06 1.50 19.93%
DPS 1.25 0.59 0.94 0.00 0.23 0.28 0.27 29.06%
NAPS 0.3082 0.1414 0.2537 0.2051 0.1112 0.1235 0.0883 23.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.93 1.91 1.99 2.36 0.40 1.09 1.04 -
P/RPS 1.32 0.64 0.69 0.79 0.10 0.44 0.30 27.98%
P/EPS 10.81 6.24 4.26 5.00 1.66 4.52 2.86 24.78%
EY 9.25 16.02 23.49 20.00 60.18 22.14 34.97 -19.86%
DY 2.59 2.49 3.77 0.00 8.13 2.98 6.25 -13.64%
P/NAPS 1.57 1.69 0.98 1.13 0.26 0.75 0.49 21.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 02/03/12 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 -
Price 1.80 2.01 2.12 2.73 0.39 0.87 1.00 -
P/RPS 1.23 0.67 0.74 0.91 0.09 0.35 0.29 27.20%
P/EPS 10.08 6.57 4.54 5.79 1.62 3.60 2.75 24.14%
EY 9.92 15.22 22.05 17.29 61.72 27.74 36.37 -19.45%
DY 2.78 2.36 3.54 0.00 8.33 3.74 6.50 -13.18%
P/NAPS 1.46 1.78 1.04 1.31 0.25 0.60 0.47 20.77%

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