[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	968,180	1,000,945	920,774	824,558	838,664	524,505	369,480	17.39%
YoY %	-3.27%	8.71%	11.67%	-1.68%	59.90%	41.96%	-	-
Horiz. %	262.04%	270.91%	249.21%	223.17%	226.98%	141.96%	100.00%	-
PBT	130,448	116,850	192,750	135,382	63,874	57,186	47,682	18.24%
YoY %	11.64%	-39.38%	42.37%	111.95%	11.70%	19.93%	-	-
Horiz. %	273.58%	245.06%	404.24%	283.93%	133.96%	119.93%	100.00%	-
Tax	-10,941	-13,005	-12,121	-21,194	-3,193	-2,752	-6,046	10.38%
YoY %	15.87%	-7.29%	42.81%	-563.76%	-16.02%	54.48%	-	-
Horiz. %	180.96%	215.10%	200.48%	350.55%	52.81%	45.52%	100.00%	-
NP	119,506	103,845	180,629	114,188	60,681	54,434	41,636	19.19%
YoY %	15.08%	-42.51%	58.19%	88.18%	11.48%	30.74%	-	-
Horiz. %	287.03%	249.41%	433.83%	274.25%	145.74%	130.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,442	103,868	180,594	114,188	60,681	54,434	41,636	19.18%
YoY %	14.99%	-42.49%	58.15%	88.18%	11.48%	30.74%	-	-
Horiz. %	286.87%	249.47%	433.74%	274.25%	145.74%	130.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.39%	11.13%	6.29%	15.65%	5.00%	4.81%	12.68%	-
YoY %	-24.62%	76.95%	-59.81%	213.00%	3.95%	-62.07%	-	-
Horiz. %	66.17%	87.78%	49.61%	123.42%	39.43%	37.93%	100.00%	-
Total Cost	848,673	897,100	740,145	710,370	777,982	470,070	327,844	17.16%
YoY %	-5.40%	21.21%	4.19%	-8.69%	65.50%	43.38%	-	-
Horiz. %	258.86%	273.64%	225.76%	216.68%	237.30%	143.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	842,804	680,061	688,938	498,776	421,701	233,376	231,311	24.02%
YoY %	23.93%	-1.29%	38.13%	18.28%	80.70%	0.89%	-	-
Horiz. %	364.36%	294.00%	297.84%	215.63%	182.31%	100.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	18,124	13,601	11,312	8,843	5,304	4,667	-	-
YoY %	33.25%	20.24%	27.92%	66.72%	13.65%	0.00%	-	-
Horiz. %	388.34%	291.43%	242.38%	189.48%	113.65%	100.00%	-	-
Div Payout %	15.17%	13.09%	6.26%	7.74%	8.74%	8.57%	-	-
YoY %	15.89%	109.11%	-19.12%	-11.44%	1.98%	0.00%	-	-
Horiz. %	177.01%	152.74%	73.05%	90.32%	101.98%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	842,804	680,061	688,938	498,776	421,701	233,376	231,311	24.02%
YoY %	23.93%	-1.29%	38.13%	18.28%	80.70%	0.89%	-	-
Horiz. %	364.36%	294.00%	297.84%	215.63%	182.31%	100.89%	100.00%	-
NOSH	679,681	340,030	339,378	265,306	265,220	233,376	112,286	34.96%
YoY %	99.89%	0.19%	27.92%	0.03%	13.64%	107.84%	-	-
Horiz. %	605.31%	302.82%	302.24%	236.28%	236.20%	207.84%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.34%	10.37%	19.62%	13.85%	7.24%	10.38%	11.27%	-
YoY %	19.00%	-47.15%	41.66%	91.30%	-30.25%	-7.90%	-	-
Horiz. %	109.49%	92.01%	174.09%	122.89%	64.24%	92.10%	100.00%	-
ROE	14.17%	15.27%	26.21%	22.89%	14.39%	23.32%	18.00%	-
YoY %	-7.20%	-41.74%	14.50%	59.07%	-38.29%	29.56%	-	-
Horiz. %	78.72%	84.83%	145.61%	127.17%	79.94%	129.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	142.45	294.37	271.31	310.79	316.21	224.75	329.05	-13.01%
YoY %	-51.61%	8.50%	-12.70%	-1.71%	40.69%	-31.70%	-	-
Horiz. %	43.29%	89.46%	82.45%	94.45%	96.10%	68.30%	100.00%	-
EPS	17.57	32.79	53.21	43.04	22.88	20.55	37.08	-11.69%
YoY %	-46.42%	-38.38%	23.63%	88.11%	11.34%	-44.58%	-	-
Horiz. %	47.38%	88.43%	143.50%	116.07%	61.70%	55.42%	100.00%	-
DPS	2.67	4.00	3.33	3.33	2.00	2.00	0.00	-
YoY %	-33.25%	20.12%	0.00%	66.50%	0.00%	0.00%	-	-
Horiz. %	133.50%	200.00%	166.50%	166.50%	100.00%	100.00%	-	-
NAPS	1.24	2.00	2.03	1.88	1.59	1.00	2.06	-8.10%
YoY %	-38.00%	-1.48%	7.98%	18.24%	59.00%	-51.46%	-	-
Horiz. %	60.19%	97.09%	98.54%	91.26%	77.18%	48.54%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 265,191
RPS	35.59	36.79	33.84	30.31	30.83	19.28	13.58	17.40%
YoY %	-3.26%	8.72%	11.65%	-1.69%	59.91%	41.97%	-	-
Horiz. %	262.08%	270.91%	249.19%	223.20%	227.03%	141.97%	100.00%	-
EPS	4.39	3.82	6.64	4.20	2.23	2.00	1.53	19.18%
YoY %	14.92%	-42.47%	58.10%	88.34%	11.50%	30.72%	-	-
Horiz. %	286.93%	249.67%	433.99%	274.51%	145.75%	130.72%	100.00%	-
DPS	0.67	0.50	0.42	0.33	0.19	0.17	0.00	-
YoY %	34.00%	19.05%	27.27%	73.68%	11.76%	0.00%	-	-
Horiz. %	394.12%	294.12%	247.06%	194.12%	111.76%	100.00%	-	-
NAPS	0.3098	0.25	0.2532	0.1833	0.155	0.0858	0.085	24.02%
YoY %	23.92%	-1.26%	38.13%	18.26%	80.65%	0.94%	-	-
Horiz. %	364.47%	294.12%	297.88%	215.65%	182.35%	100.94%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.06	1.28	1.89	1.25	0.54	1.19	0.75	-
P/RPS	1.45	0.43	0.70	0.40	0.17	0.53	0.23	35.87%
YoY %	237.21%	-38.57%	75.00%	135.29%	-67.92%	130.43%	-	-
Horiz. %	630.43%	186.96%	304.35%	173.91%	73.91%	230.43%	100.00%	-
P/EPS	11.72	4.19	3.55	2.90	2.36	5.10	2.02	34.01%
YoY %	179.71%	18.03%	22.41%	22.88%	-53.73%	152.48%	-	-
Horiz. %	580.20%	207.43%	175.74%	143.56%	116.83%	252.48%	100.00%	-
EY	8.53	23.86	28.16	34.43	42.37	19.60	49.44	-25.36%
YoY %	-64.25%	-15.27%	-18.21%	-18.74%	116.17%	-60.36%	-	-
Horiz. %	17.25%	48.26%	56.96%	69.64%	85.70%	39.64%	100.00%	-
DY	1.29	3.13	1.76	2.67	3.70	1.68	0.00	-
YoY %	-58.79%	77.84%	-34.08%	-27.84%	120.24%	0.00%	-	-
Horiz. %	76.79%	186.31%	104.76%	158.93%	220.24%	100.00%	-	-
P/NAPS	1.66	0.64	0.93	0.66	0.34	1.19	0.36	28.98%
YoY %	159.38%	-31.18%	40.91%	94.12%	-71.43%	230.56%	-	-
Horiz. %	461.11%	177.78%	258.33%	183.33%	94.44%	330.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	24/10/11	08/11/10	15/10/09	27/11/08	21/11/07	09/11/06	-
Price	2.01	1.61	2.20	1.64	0.47	1.10	0.85	-
P/RPS	1.41	0.55	0.81	0.53	0.15	0.49	0.26	32.51%
YoY %	156.36%	-32.10%	52.83%	253.33%	-69.39%	88.46%	-	-
Horiz. %	542.31%	211.54%	311.54%	203.85%	57.69%	188.46%	100.00%	-
P/EPS	11.44	5.27	4.13	3.81	2.05	4.72	2.29	30.71%
YoY %	117.08%	27.60%	8.40%	85.85%	-56.57%	106.11%	-	-
Horiz. %	499.56%	230.13%	180.35%	166.38%	89.52%	206.11%	100.00%	-
EY	8.74	18.97	24.19	26.24	48.68	21.20	43.62	-23.48%
YoY %	-53.93%	-21.58%	-7.81%	-46.10%	129.62%	-51.40%	-	-
Horiz. %	20.04%	43.49%	55.46%	60.16%	111.60%	48.60%	100.00%	-
DY	1.33	2.48	1.52	2.03	4.26	1.82	0.00	-
YoY %	-46.37%	63.16%	-25.12%	-52.35%	134.07%	0.00%	-	-
Horiz. %	73.08%	136.26%	83.52%	111.54%	234.07%	100.00%	-	-
P/NAPS	1.62	0.81	1.08	0.87	0.30	1.10	0.41	25.70%
YoY %	100.00%	-25.00%	24.14%	190.00%	-72.73%	168.29%	-	-
Horiz. %	395.12%	197.56%	263.41%	212.20%	73.17%	268.29%	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