[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 59.93%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 574,260 389,140 284,688 218,423 141,163 84,604 68,326 42.56%
PBT 58,550 47,242 41,300 34,273 20,041 9,509 4,702 52.21%
Tax -2,604 -6,403 -5,027 -4,063 -2,661 -611 -468 33.09%
NP 55,946 40,839 36,273 30,210 17,380 8,898 4,234 53.72%
-
NP to SH 55,946 40,839 36,273 30,210 17,380 8,898 4,234 53.72%
-
Tax Rate 4.45% 13.55% 12.17% 11.85% 13.28% 6.43% 9.95% -
Total Cost 518,314 348,301 248,415 188,213 123,783 75,706 64,092 41.65%
-
Net Worth 336,130 240,295 204,734 139,466 84,574 70,782 66,768 30.89%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,533 7,298 7,183 - - - - -
Div Payout % 13.47% 17.87% 19.80% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 336,130 240,295 204,734 139,466 84,574 70,782 66,768 30.89%
NOSH 231,814 112,287 89,795 81,085 60,410 39,989 39,981 34.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.74% 10.49% 12.74% 13.83% 12.31% 10.52% 6.20% -
ROE 16.64% 17.00% 17.72% 21.66% 20.55% 12.57% 6.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 247.72 346.56 317.04 269.37 233.67 211.56 170.90 6.37%
EPS 21.09 36.37 40.40 37.37 26.44 22.25 10.59 12.16%
DPS 3.25 6.50 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.14 2.28 1.72 1.40 1.77 1.67 -2.32%
Adjusted Per Share Value based on latest NOSH - 81,118
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.48 15.23 11.14 8.55 5.53 3.31 2.67 42.60%
EPS 2.19 1.60 1.42 1.18 0.68 0.35 0.17 53.07%
DPS 0.29 0.29 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.1316 0.0941 0.0801 0.0546 0.0331 0.0277 0.0261 30.93%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.09 1.04 1.12 1.17 0.88 0.42 0.64 -
P/RPS 0.44 0.30 0.35 0.43 0.38 0.20 0.37 2.92%
P/EPS 4.52 2.86 2.77 3.14 3.06 1.89 6.04 -4.71%
EY 22.14 34.97 36.07 31.84 32.69 52.98 16.55 4.96%
DY 2.98 6.25 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.49 0.49 0.68 0.63 0.24 0.38 11.99%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 03/03/08 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 -
Price 0.87 1.00 0.94 1.25 1.12 0.41 0.47 -
P/RPS 0.35 0.29 0.30 0.46 0.48 0.19 0.28 3.78%
P/EPS 3.60 2.75 2.33 3.36 3.89 1.84 4.44 -3.43%
EY 27.74 36.37 42.97 29.81 25.69 54.27 22.53 3.52%
DY 3.74 6.50 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.41 0.73 0.80 0.23 0.28 13.53%

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