[SUPERMX] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.85%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 235,104 237,562 244,257 148,338 102,077 72,974 57,503 26.43%
PBT 41,448 46,722 16,601 14,513 14,001 10,257 9,134 28.65%
Tax -3,305 -6,572 -830 -276 -1,971 -1,274 -1,150 19.22%
NP 38,143 40,150 15,771 14,237 12,030 8,983 7,984 29.76%
-
NP to SH 38,117 40,150 15,771 14,237 12,030 8,983 7,984 29.74%
-
Tax Rate 7.97% 14.07% 5.00% 1.90% 14.08% 12.42% 12.59% -
Total Cost 196,961 197,412 228,486 134,101 90,047 63,991 49,519 25.86%
-
Net Worth 688,412 498,560 422,127 233,154 231,389 191,337 130,911 31.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 6,629 3,982 3,497 - - - -
Div Payout % - 16.51% 25.25% 24.57% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 688,412 498,560 422,127 233,154 231,389 191,337 130,911 31.85%
NOSH 339,119 265,191 265,488 233,154 112,324 89,830 80,809 26.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.22% 16.90% 6.46% 9.60% 11.79% 12.31% 13.88% -
ROE 5.54% 8.05% 3.74% 6.11% 5.20% 4.69% 6.10% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 69.33 89.58 92.00 63.62 90.88 81.24 71.16 -0.43%
EPS 11.24 15.14 5.95 5.37 10.71 10.00 9.88 2.17%
DPS 0.00 2.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 2.03 1.88 1.59 1.00 2.06 2.13 1.62 3.82%
Adjusted Per Share Value based on latest NOSH - 233,154
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.20 9.30 9.56 5.81 4.00 2.86 2.25 26.44%
EPS 1.49 1.57 0.62 0.56 0.47 0.35 0.31 29.89%
DPS 0.00 0.26 0.16 0.14 0.00 0.00 0.00 -
NAPS 0.2695 0.1952 0.1653 0.0913 0.0906 0.0749 0.0512 31.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.89 1.25 0.54 1.19 0.75 0.83 1.00 -
P/RPS 2.73 1.40 0.59 1.87 0.83 1.02 1.41 11.63%
P/EPS 16.81 8.26 9.09 19.49 7.00 8.30 10.12 8.82%
EY 5.95 12.11 11.00 5.13 14.28 12.05 9.88 -8.10%
DY 0.00 2.00 2.78 1.26 0.00 0.00 0.00 -
P/NAPS 0.93 0.66 0.34 1.19 0.36 0.39 0.62 6.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 15/10/09 27/11/08 21/11/07 09/11/06 28/11/05 23/11/04 -
Price 2.20 1.64 0.47 1.10 0.85 1.00 1.14 -
P/RPS 3.17 1.83 0.51 1.73 0.94 1.23 1.60 12.06%
P/EPS 19.57 10.83 7.91 18.01 7.94 10.00 11.54 9.19%
EY 5.11 9.23 12.64 5.55 12.60 10.00 8.67 -8.43%
DY 0.00 1.52 3.19 1.36 0.00 0.00 0.00 -
P/NAPS 1.08 0.87 0.30 1.10 0.41 0.47 0.70 7.49%

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