[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	935,108	726,135	750,709	690,581	618,419	628,998	393,379	15.50%
YoY %	28.78%	-3.27%	8.71%	11.67%	-1.68%	59.90%	-	-
Horiz. %	237.71%	184.59%	190.84%	175.55%	157.21%	159.90%	100.00%	-
PBT	117,096	97,836	87,638	144,563	101,537	47,906	42,890	18.20%
YoY %	19.69%	11.64%	-39.38%	42.37%	111.95%	11.70%	-	-
Horiz. %	273.01%	228.11%	204.33%	337.06%	236.74%	111.70%	100.00%	-
Tax	-13,681	-8,206	-9,754	-9,091	-15,896	-2,395	-2,064	37.01%
YoY %	-66.72%	15.87%	-7.29%	42.81%	-563.72%	-16.04%	-	-
Horiz. %	662.84%	397.58%	472.58%	440.46%	770.16%	116.04%	100.00%	-
NP	103,415	89,630	77,884	135,472	85,641	45,511	40,826	16.73%
YoY %	15.38%	15.08%	-42.51%	58.19%	88.18%	11.48%	-	-
Horiz. %	253.31%	219.54%	190.77%	331.83%	209.77%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,689	89,582	77,901	135,446	85,641	45,511	40,826	16.78%
YoY %	15.75%	14.99%	-42.49%	58.16%	88.18%	11.48%	-	-
Horiz. %	253.98%	219.42%	190.81%	331.76%	209.77%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.68%	8.39%	11.13%	6.29%	15.66%	5.00%	4.81%	-
YoY %	39.21%	-24.62%	76.95%	-59.83%	213.20%	3.95%	-	-
Horiz. %	242.83%	174.43%	231.39%	130.77%	325.57%	103.95%	100.00%	-
Total Cost	831,693	636,505	672,825	555,109	532,778	583,487	352,553	15.36%
YoY %	30.67%	-5.40%	21.21%	4.19%	-8.69%	65.50%	-	-
Horiz. %	235.91%	180.54%	190.84%	157.45%	151.12%	165.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	934,565	842,804	680,061	688,938	498,776	421,701	233,376	25.98%
YoY %	10.89%	23.93%	-1.29%	38.13%	18.28%	80.70%	-	-
Horiz. %	400.45%	361.14%	291.40%	295.21%	213.72%	180.70%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	13,643	13,593	10,200	8,484	6,632	3,978	3,500	25.42%
YoY %	0.37%	33.26%	20.23%	27.93%	66.72%	13.66%	-	-
Horiz. %	389.80%	388.37%	291.43%	242.40%	189.49%	113.66%	100.00%	-
Div Payout %	13.16%	15.17%	13.09%	6.26%	7.74%	8.74%	8.57%	-
YoY %	-13.25%	15.89%	109.11%	-19.12%	-11.44%	1.98%	-	-
Horiz. %	153.56%	177.01%	152.74%	73.05%	90.32%	101.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	934,565	842,804	680,061	688,938	498,776	421,701	233,376	25.98%
YoY %	10.89%	23.93%	-1.29%	38.13%	18.28%	80.70%	-	-
Horiz. %	400.45%	361.14%	291.40%	295.21%	213.72%	180.70%	100.00%	-
NOSH	682,164	679,681	340,030	339,378	265,306	265,220	233,376	19.55%
YoY %	0.37%	99.89%	0.19%	27.92%	0.03%	13.64%	-	-
Horiz. %	292.30%	291.24%	145.70%	145.42%	113.68%	113.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	11.06%	12.34%	10.37%	19.62%	13.85%	7.24%	10.38%	-
YoY %	-10.37%	19.00%	-47.15%	41.66%	91.30%	-30.25%	-	-
Horiz. %	106.55%	118.88%	99.90%	189.02%	133.43%	69.75%	100.00%	-
ROE	11.09%	10.63%	11.45%	19.66%	17.17%	10.79%	17.49%	-
YoY %	4.33%	-7.16%	-41.76%	14.50%	59.13%	-38.31%	-	-
Horiz. %	63.41%	60.78%	65.47%	112.41%	98.17%	61.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	137.08	106.83	220.78	203.48	233.10	237.16	168.56	-3.38%
YoY %	28.32%	-51.61%	8.50%	-12.71%	-1.71%	40.70%	-	-
Horiz. %	81.32%	63.38%	130.98%	120.72%	138.29%	140.70%	100.00%	-
EPS	15.20	13.18	24.59	39.91	32.28	17.16	15.41	-0.22%
YoY %	15.33%	-46.40%	-38.39%	23.64%	88.11%	11.36%	-	-
Horiz. %	98.64%	85.53%	159.57%	258.99%	209.47%	111.36%	100.00%	-
DPS	2.00	2.00	3.00	2.50	2.50	1.50	1.50	4.90%
YoY %	0.00%	-33.33%	20.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	133.33%	133.33%	200.00%	166.67%	166.67%	100.00%	100.00%	-
NAPS	1.37	1.24	2.00	2.03	1.88	1.59	1.00	5.38%
YoY %	10.48%	-38.00%	-1.48%	7.98%	18.24%	59.00%	-	-
Horiz. %	137.00%	124.00%	200.00%	203.00%	188.00%	159.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 339,119
RPS	34.37	26.69	27.59	25.38	22.73	23.12	14.46	15.50%
YoY %	28.77%	-3.26%	8.71%	11.66%	-1.69%	59.89%	-	-
Horiz. %	237.69%	184.58%	190.80%	175.52%	157.19%	159.89%	100.00%	-
EPS	3.81	3.29	2.86	4.98	3.15	1.67	1.50	16.79%
YoY %	15.81%	15.03%	-42.57%	58.10%	88.62%	11.33%	-	-
Horiz. %	254.00%	219.33%	190.67%	332.00%	210.00%	111.33%	100.00%	-
DPS	0.50	0.50	0.37	0.31	0.24	0.15	0.13	25.14%
YoY %	0.00%	35.14%	19.35%	29.17%	60.00%	15.38%	-	-
Horiz. %	384.62%	384.62%	284.62%	238.46%	184.62%	115.38%	100.00%	-
NAPS	0.3435	0.3098	0.25	0.2532	0.1833	0.155	0.0858	25.98%
YoY %	10.88%	23.92%	-1.26%	38.13%	18.26%	80.65%	-	-
Horiz. %	400.35%	361.07%	291.38%	295.10%	213.64%	180.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.67	2.06	1.28	1.89	1.25	0.54	1.19	-
P/RPS	1.95	1.93	0.58	0.93	0.54	0.23	0.71	18.32%
YoY %	1.04%	232.76%	-37.63%	72.22%	134.78%	-67.61%	-	-
Horiz. %	274.65%	271.83%	81.69%	130.99%	76.06%	32.39%	100.00%	-
P/EPS	17.57	15.63	5.59	4.74	3.87	3.15	6.80	17.12%
YoY %	12.41%	179.61%	17.93%	22.48%	22.86%	-53.68%	-	-
Horiz. %	258.38%	229.85%	82.21%	69.71%	56.91%	46.32%	100.00%	-
EY	5.69	6.40	17.90	21.12	25.82	31.78	14.70	-14.61%
YoY %	-11.09%	-64.25%	-15.25%	-18.20%	-18.75%	116.19%	-	-
Horiz. %	38.71%	43.54%	121.77%	143.67%	175.65%	216.19%	100.00%	-
DY	0.75	0.97	2.34	1.32	2.00	2.78	1.26	-8.27%
YoY %	-22.68%	-58.55%	77.27%	-34.00%	-28.06%	120.63%	-	-
Horiz. %	59.52%	76.98%	185.71%	104.76%	158.73%	220.63%	100.00%	-
P/NAPS	1.95	1.66	0.64	0.93	0.66	0.34	1.19	8.57%
YoY %	17.47%	159.38%	-31.18%	40.91%	94.12%	-71.43%	-	-
Horiz. %	163.87%	139.50%	53.78%	78.15%	55.46%	28.57%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	27/11/12	24/10/11	08/11/10	15/10/09	27/11/08	21/11/07	-
Price	2.67	2.01	1.61	2.20	1.64	0.47	1.10	-
P/RPS	1.95	1.88	0.73	1.08	0.70	0.20	0.65	20.07%
YoY %	3.72%	157.53%	-32.41%	54.29%	250.00%	-69.23%	-	-
Horiz. %	300.00%	289.23%	112.31%	166.15%	107.69%	30.77%	100.00%	-
P/EPS	17.57	15.25	7.03	5.51	5.08	2.74	6.29	18.65%
YoY %	15.21%	116.93%	27.59%	8.46%	85.40%	-56.44%	-	-
Horiz. %	279.33%	242.45%	111.76%	87.60%	80.76%	43.56%	100.00%	-
EY	5.69	6.56	14.23	18.14	19.68	36.51	15.90	-15.72%
YoY %	-13.26%	-53.90%	-21.55%	-7.83%	-46.10%	129.62%	-	-
Horiz. %	35.79%	41.26%	89.50%	114.09%	123.77%	229.62%	100.00%	-
DY	0.75	1.00	1.86	1.14	1.52	3.19	1.36	-9.43%
YoY %	-25.00%	-46.24%	63.16%	-25.00%	-52.35%	134.56%	-	-
Horiz. %	55.15%	73.53%	136.76%	83.82%	111.76%	234.56%	100.00%	-
P/NAPS	1.95	1.62	0.81	1.08	0.87	0.30	1.10	10.00%
YoY %	20.37%	100.00%	-25.00%	24.14%	190.00%	-72.73%	-	-
Horiz. %	177.27%	147.27%	73.64%	98.18%	79.09%	27.27%	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