[SUPERMX] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.83%
YoY- 90.63%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 232,101 237,920 234,825 188,485 193,286 129,419 89,380 17.22%
PBT 33,295 27,935 48,828 31,349 14,237 15,106 11,214 19.86%
Tax -3,290 -5,283 -2,976 -5,566 -712 -989 -1,024 21.45%
NP 30,005 22,652 45,852 25,783 13,525 14,117 10,190 19.70%
-
NP to SH 30,000 22,652 45,852 25,783 13,525 14,117 10,190 19.69%
-
Tax Rate 9.88% 18.91% 6.09% 17.75% 5.00% 6.55% 9.13% -
Total Cost 202,096 215,268 188,973 162,702 179,761 115,302 79,190 16.88%
-
Net Worth 816,326 679,819 651,691 456,242 408,573 227,030 225,312 23.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 8,485 - - - 3,962 -
Div Payout % - - 18.51% - - - 38.89% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 816,326 679,819 651,691 456,242 408,573 227,030 225,312 23.90%
NOSH 680,272 339,909 339,422 265,257 265,307 227,030 113,222 34.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.93% 9.52% 19.53% 13.68% 7.00% 10.91% 11.40% -
ROE 3.67% 3.33% 7.04% 5.65% 3.31% 6.22% 4.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.12 70.00 69.18 71.06 72.85 57.01 78.94 -13.03%
EPS 4.41 7.04 13.51 9.72 5.10 6.22 9.00 -11.19%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 1.20 2.00 1.92 1.72 1.54 1.00 1.99 -8.07%
Adjusted Per Share Value based on latest NOSH - 265,257
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.09 9.31 9.19 7.38 7.57 5.07 3.50 17.22%
EPS 1.17 0.89 1.79 1.01 0.53 0.55 0.40 19.56%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.16 -
NAPS 0.3196 0.2661 0.2551 0.1786 0.1599 0.0889 0.0882 23.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.07 1.86 2.92 0.83 0.73 1.23 0.78 -
P/RPS 6.07 2.66 4.22 1.17 1.00 2.16 0.99 35.25%
P/EPS 46.94 27.91 21.62 8.54 14.32 19.78 8.67 32.47%
EY 2.13 3.58 4.63 11.71 6.98 5.06 11.54 -24.52%
DY 0.00 0.00 0.86 0.00 0.00 0.00 4.49 -
P/NAPS 1.72 0.93 1.52 0.48 0.47 1.23 0.39 28.03%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 -
Price 2.13 1.55 2.67 0.98 0.56 1.09 0.68 -
P/RPS 6.24 2.21 3.86 1.38 0.77 1.91 0.86 39.09%
P/EPS 48.30 23.26 19.76 10.08 10.99 17.53 7.56 36.18%
EY 2.07 4.30 5.06 9.92 9.10 5.70 13.24 -26.58%
DY 0.00 0.00 0.94 0.00 0.00 0.00 5.15 -
P/NAPS 1.78 0.78 1.39 0.57 0.36 1.09 0.34 31.73%

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