[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.55%
YoY- -16.0%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,021,358 977,281 803,633 811,823 574,260 389,140 284,688 23.71%
PBT 112,132 183,835 151,470 51,998 58,550 47,242 41,300 18.10%
Tax -8,081 -24,880 -24,885 -5,001 -2,604 -6,403 -5,027 8.22%
NP 104,051 158,955 126,585 46,997 55,946 40,839 36,273 19.19%
-
NP to SH 104,164 158,939 126,585 46,997 55,946 40,839 36,273 19.21%
-
Tax Rate 7.21% 13.53% 16.43% 9.62% 4.45% 13.55% 12.17% -
Total Cost 917,307 818,326 677,048 764,826 518,314 348,301 248,415 24.31%
-
Net Worth 384,732 690,335 557,962 302,614 336,130 240,295 204,734 11.08%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,172 25,505 - 6,345 7,533 7,298 7,183 14.47%
Div Payout % 15.53% 16.05% - 13.50% 13.47% 17.87% 19.80% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 384,732 690,335 557,962 302,614 336,130 240,295 204,734 11.08%
NOSH 340,471 340,066 268,250 195,235 231,814 112,287 89,795 24.86%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.19% 16.27% 15.75% 5.79% 9.74% 10.49% 12.74% -
ROE 27.07% 23.02% 22.69% 15.53% 16.64% 17.00% 17.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 299.98 287.38 299.58 415.82 247.72 346.56 317.04 -0.91%
EPS 30.60 46.74 47.19 17.72 21.09 36.37 40.40 -4.52%
DPS 4.75 7.50 0.00 3.25 3.25 6.50 8.00 -8.31%
NAPS 1.13 2.03 2.08 1.55 1.45 2.14 2.28 -11.03%
Adjusted Per Share Value based on latest NOSH - 22,372
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.98 38.26 31.46 31.78 22.48 15.23 11.14 23.72%
EPS 4.08 6.22 4.96 1.84 2.19 1.60 1.42 19.22%
DPS 0.63 1.00 0.00 0.25 0.29 0.29 0.28 14.46%
NAPS 0.1506 0.2702 0.2184 0.1185 0.1316 0.0941 0.0801 11.09%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.91 1.99 2.36 0.40 1.09 1.04 1.12 -
P/RPS 0.64 0.69 0.79 0.10 0.44 0.30 0.35 10.57%
P/EPS 6.24 4.26 5.00 1.66 4.52 2.86 2.77 14.48%
EY 16.02 23.49 20.00 60.18 22.14 34.97 36.07 -12.64%
DY 2.49 3.77 0.00 8.13 2.98 6.25 7.14 -16.09%
P/NAPS 1.69 0.98 1.13 0.26 0.75 0.49 0.49 22.90%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 02/03/12 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 24/02/06 -
Price 2.01 2.12 2.73 0.39 0.87 1.00 0.94 -
P/RPS 0.67 0.74 0.91 0.09 0.35 0.29 0.30 14.32%
P/EPS 6.57 4.54 5.79 1.62 3.60 2.75 2.33 18.85%
EY 15.22 22.05 17.29 61.72 27.74 36.37 42.97 -15.87%
DY 2.36 3.54 0.00 8.33 3.74 6.50 8.51 -19.23%
P/NAPS 1.78 1.04 1.31 0.25 0.60 0.47 0.41 27.70%

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