[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.91%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 803,633 811,823 574,260 389,140 284,688 218,423 141,163 33.59%
PBT 151,470 51,998 58,550 47,242 41,300 34,273 20,041 40.04%
Tax -24,885 -5,001 -2,604 -6,403 -5,027 -4,063 -2,661 45.10%
NP 126,585 46,997 55,946 40,839 36,273 30,210 17,380 39.18%
-
NP to SH 126,585 46,997 55,946 40,839 36,273 30,210 17,380 39.18%
-
Tax Rate 16.43% 9.62% 4.45% 13.55% 12.17% 11.85% 13.28% -
Total Cost 677,048 764,826 518,314 348,301 248,415 188,213 123,783 32.70%
-
Net Worth 557,962 302,614 336,130 240,295 204,734 139,466 84,574 36.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 6,345 7,533 7,298 7,183 - - -
Div Payout % - 13.50% 13.47% 17.87% 19.80% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 557,962 302,614 336,130 240,295 204,734 139,466 84,574 36.91%
NOSH 268,250 195,235 231,814 112,287 89,795 81,085 60,410 28.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.75% 5.79% 9.74% 10.49% 12.74% 13.83% 12.31% -
ROE 22.69% 15.53% 16.64% 17.00% 17.72% 21.66% 20.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 299.58 415.82 247.72 346.56 317.04 269.37 233.67 4.22%
EPS 47.19 17.72 21.09 36.37 40.40 37.37 26.44 10.12%
DPS 0.00 3.25 3.25 6.50 8.00 0.00 0.00 -
NAPS 2.08 1.55 1.45 2.14 2.28 1.72 1.40 6.81%
Adjusted Per Share Value based on latest NOSH - 112,289
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.46 31.78 22.48 15.23 11.14 8.55 5.53 33.57%
EPS 4.96 1.84 2.19 1.60 1.42 1.18 0.68 39.21%
DPS 0.00 0.25 0.29 0.29 0.28 0.00 0.00 -
NAPS 0.2184 0.1185 0.1316 0.0941 0.0801 0.0546 0.0331 36.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.36 0.40 1.09 1.04 1.12 1.17 0.88 -
P/RPS 0.79 0.10 0.44 0.30 0.35 0.43 0.38 12.96%
P/EPS 5.00 1.66 4.52 2.86 2.77 3.14 3.06 8.51%
EY 20.00 60.18 22.14 34.97 36.07 31.84 32.69 -7.85%
DY 0.00 8.13 2.98 6.25 7.14 0.00 0.00 -
P/NAPS 1.13 0.26 0.75 0.49 0.49 0.68 0.63 10.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 24/02/09 03/03/08 16/02/07 24/02/06 17/02/05 18/02/04 -
Price 2.73 0.39 0.87 1.00 0.94 1.25 1.12 -
P/RPS 0.91 0.09 0.35 0.29 0.30 0.46 0.48 11.23%
P/EPS 5.79 1.62 3.60 2.75 2.33 3.36 3.89 6.84%
EY 17.29 61.72 27.74 36.37 42.97 29.81 25.69 -6.38%
DY 0.00 8.33 3.74 6.50 8.51 0.00 0.00 -
P/NAPS 1.31 0.25 0.60 0.47 0.41 0.73 0.80 8.55%

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