[SUPERMX] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.92%
YoY- 77.84%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 330,004 232,101 237,920 234,825 188,485 193,286 129,419 16.86%
PBT 39,803 33,295 27,935 48,828 31,349 14,237 15,106 17.50%
Tax -4,930 -3,290 -5,283 -2,976 -5,566 -712 -989 30.66%
NP 34,873 30,005 22,652 45,852 25,783 13,525 14,117 16.25%
-
NP to SH 35,484 30,000 22,652 45,852 25,783 13,525 14,117 16.58%
-
Tax Rate 12.39% 9.88% 18.91% 6.09% 17.75% 5.00% 6.55% -
Total Cost 295,131 202,096 215,268 188,973 162,702 179,761 115,302 16.94%
-
Net Worth 919,955 816,326 679,819 651,691 456,242 408,573 227,030 26.23%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 8,485 - - - -
Div Payout % - - - 18.51% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 919,955 816,326 679,819 651,691 456,242 408,573 227,030 26.23%
NOSH 691,695 680,272 339,909 339,422 265,257 265,307 227,030 20.38%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.57% 12.93% 9.52% 19.53% 13.68% 7.00% 10.91% -
ROE 3.86% 3.67% 3.33% 7.04% 5.65% 3.31% 6.22% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 47.71 34.12 70.00 69.18 71.06 72.85 57.01 -2.92%
EPS 5.22 4.41 7.04 13.51 9.72 5.10 6.22 -2.87%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.33 1.20 2.00 1.92 1.72 1.54 1.00 4.86%
Adjusted Per Share Value based on latest NOSH - 339,422
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.13 8.53 8.75 8.63 6.93 7.10 4.76 16.85%
EPS 1.30 1.10 0.83 1.69 0.95 0.50 0.52 16.48%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.3381 0.3001 0.2499 0.2395 0.1677 0.1502 0.0834 26.24%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.97 2.07 1.86 2.92 0.83 0.73 1.23 -
P/RPS 4.13 6.07 2.66 4.22 1.17 1.00 2.16 11.39%
P/EPS 38.40 46.94 27.91 21.62 8.54 14.32 19.78 11.67%
EY 2.60 2.13 3.58 4.63 11.71 6.98 5.06 -10.49%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 0.93 1.52 0.48 0.47 1.23 3.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 -
Price 2.27 2.13 1.55 2.67 0.98 0.56 1.09 -
P/RPS 4.76 6.24 2.21 3.86 1.38 0.77 1.91 16.42%
P/EPS 44.25 48.30 23.26 19.76 10.08 10.99 17.53 16.67%
EY 2.26 2.07 4.30 5.06 9.92 9.10 5.70 -14.27%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.71 1.78 0.78 1.39 0.57 0.36 1.09 7.78%

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