[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.09%
YoY- 51.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 490,082 350,066 256,296 184,854 126,620 70,086 64,004 40.37%
PBT 56,754 43,522 43,392 25,106 15,994 7,906 1,240 89.07%
Tax -3,576 -5,128 -6,598 -2,580 -1,084 -706 -150 69.60%
NP 53,178 38,394 36,794 22,526 14,910 7,200 1,090 91.09%
-
NP to SH 53,178 38,394 36,794 22,526 14,910 7,200 1,090 91.09%
-
Tax Rate 6.30% 11.78% 15.21% 10.28% 6.78% 8.93% 12.10% -
Total Cost 436,904 311,672 219,502 162,328 111,710 62,886 62,914 38.10%
-
Net Worth 226,947 225,247 186,662 124,515 79,189 68,000 64,117 23.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 7,923 - - - - - -
Div Payout % - 20.64% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 226,947 225,247 186,662 124,515 79,189 68,000 64,117 23.43%
NOSH 226,947 113,189 89,741 80,854 39,994 40,000 40,073 33.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.85% 10.97% 14.36% 12.19% 11.78% 10.27% 1.70% -
ROE 23.43% 17.05% 19.71% 18.09% 18.83% 10.59% 1.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 215.95 309.27 285.59 228.63 316.59 175.22 159.72 5.15%
EPS 23.42 33.92 41.00 27.86 37.28 18.00 2.72 43.14%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.99 2.08 1.54 1.98 1.70 1.60 -7.53%
Adjusted Per Share Value based on latest NOSH - 80,852
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.19 13.70 10.03 7.24 4.96 2.74 2.51 40.33%
EPS 2.08 1.50 1.44 0.88 0.58 0.28 0.04 93.13%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0882 0.0731 0.0487 0.031 0.0266 0.0251 23.42%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.23 0.78 1.03 1.04 0.60 0.49 0.26 -
P/RPS 0.57 0.25 0.36 0.45 0.19 0.28 0.16 23.57%
P/EPS 5.25 2.30 2.51 3.73 1.61 2.72 9.56 -9.50%
EY 19.05 43.49 39.81 26.79 62.13 36.73 10.46 10.50%
DY 0.00 8.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.39 0.50 0.68 0.30 0.29 0.16 40.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 -
Price 1.09 0.68 0.94 1.00 0.46 0.44 0.34 -
P/RPS 0.50 0.22 0.33 0.44 0.15 0.25 0.21 15.54%
P/EPS 4.65 2.00 2.29 3.59 1.23 2.44 12.50 -15.18%
EY 21.50 49.88 43.62 27.86 81.04 40.91 8.00 17.90%
DY 0.00 10.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.34 0.45 0.65 0.23 0.26 0.21 31.56%

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