[SUPERMX] YoY Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Quarter Result
Revenue	271,419	235,104	237,562	244,257	148,338	102,077	72,974	24.46%
YoY %	15.45%	-1.03%	-2.74%	64.66%	45.32%	39.88%	-	-
Horiz. %	371.94%	322.18%	325.54%	334.72%	203.28%	139.88%	100.00%	-
PBT	34,088	41,448	46,722	16,601	14,513	14,001	10,257	22.14%
YoY %	-17.76%	-11.29%	181.44%	14.39%	3.66%	36.50%	-	-
Horiz. %	332.34%	404.09%	455.51%	161.85%	141.49%	136.50%	100.00%	-
Tax	-3,188	-3,305	-6,572	-830	-276	-1,971	-1,274	16.50%
YoY %	3.54%	49.71%	-691.81%	-200.72%	86.00%	-54.71%	-	-
Horiz. %	250.24%	259.42%	515.86%	65.15%	21.66%	154.71%	100.00%	-
NP	30,900	38,143	40,150	15,771	14,237	12,030	8,983	22.85%
YoY %	-18.99%	-5.00%	154.58%	10.77%	18.35%	33.92%	-	-
Horiz. %	343.98%	424.61%	446.96%	175.56%	158.49%	133.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,910	38,117	40,150	15,771	14,237	12,030	8,983	22.85%
YoY %	-18.91%	-5.06%	154.58%	10.77%	18.35%	33.92%	-	-
Horiz. %	344.09%	424.32%	446.96%	175.56%	158.49%	133.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.35%	7.97%	14.07%	5.00%	1.90%	14.08%	12.42%	-
YoY %	17.31%	-43.35%	181.40%	163.16%	-86.51%	13.37%	-	-
Horiz. %	75.28%	64.17%	113.29%	40.26%	15.30%	113.37%	100.00%	-
Total Cost	240,519	196,961	197,412	228,486	134,101	90,047	63,991	24.67%
YoY %	22.12%	-0.23%	-13.60%	70.38%	48.92%	40.72%	-	-
Horiz. %	375.86%	307.79%	308.50%	357.06%	209.56%	140.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	751,497	688,412	498,560	422,127	233,154	231,389	191,337	25.59%
YoY %	9.16%	38.08%	18.11%	81.05%	0.76%	20.93%	-	-
Horiz. %	392.76%	359.79%	260.57%	220.62%	121.86%	120.93%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	10,201	-	6,629	3,982	3,497	-	-	-
YoY %	0.00%	-	66.47%	13.87%	0.00%	-	-	-
Horiz. %	291.71%	-	189.56%	113.87%	100.00%	-	-	-
Div Payout %	33.00%	-	16.51%	25.25%	24.57%	-	-	-
YoY %	0.00%	-	-34.61%	2.77%	0.00%	-	-	-
Horiz. %	134.31%	-	67.20%	102.77%	100.00%	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	751,497	688,412	498,560	422,127	233,154	231,389	191,337	25.59%
YoY %	9.16%	38.08%	18.11%	81.05%	0.76%	20.93%	-	-
Horiz. %	392.76%	359.79%	260.57%	220.62%	121.86%	120.93%	100.00%	-
NOSH	340,043	339,119	265,191	265,488	233,154	112,324	89,830	24.82%
YoY %	0.27%	27.88%	-0.11%	13.87%	107.57%	25.04%	-	-
Horiz. %	378.54%	377.51%	295.21%	295.54%	259.55%	125.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	11.38%	16.22%	16.90%	6.46%	9.60%	11.79%	12.31%	-
YoY %	-29.84%	-4.02%	161.61%	-32.71%	-18.58%	-4.22%	-	-
Horiz. %	92.45%	131.76%	137.29%	52.48%	77.99%	95.78%	100.00%	-
ROE	4.11%	5.54%	8.05%	3.74%	6.11%	5.20%	4.69%	-
YoY %	-25.81%	-31.18%	115.24%	-38.79%	17.50%	10.87%	-	-
Horiz. %	87.63%	118.12%	171.64%	79.74%	130.28%	110.87%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	79.82	69.33	89.58	92.00	63.62	90.88	81.24	-0.29%
YoY %	15.13%	-22.61%	-2.63%	44.61%	-30.00%	11.87%	-	-
Horiz. %	98.25%	85.34%	110.27%	113.24%	78.31%	111.87%	100.00%	-
EPS	9.09	11.24	15.14	5.95	5.37	10.71	10.00	-1.57%
YoY %	-19.13%	-25.76%	154.45%	10.80%	-49.86%	7.10%	-	-
Horiz. %	90.90%	112.40%	151.40%	59.50%	53.70%	107.10%	100.00%	-
DPS	3.00	0.00	2.50	1.50	1.50	0.00	0.00	-
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	0.00%	166.67%	100.00%	100.00%	-	-	-
NAPS	2.21	2.03	1.88	1.59	1.00	2.06	2.13	0.61%
YoY %	8.87%	7.98%	18.24%	59.00%	-51.46%	-3.29%	-	-
Horiz. %	103.76%	95.31%	88.26%	74.65%	46.95%	96.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 265,488
RPS	9.98	8.64	8.73	8.98	5.45	3.75	2.68	24.48%
YoY %	15.51%	-1.03%	-2.78%	64.77%	45.33%	39.93%	-	-
Horiz. %	372.39%	322.39%	325.75%	335.07%	203.36%	139.93%	100.00%	-
EPS	1.14	1.40	1.48	0.58	0.52	0.44	0.33	22.93%
YoY %	-18.57%	-5.41%	155.17%	11.54%	18.18%	33.33%	-	-
Horiz. %	345.45%	424.24%	448.48%	175.76%	157.58%	133.33%	100.00%	-
DPS	0.37	0.00	0.24	0.15	0.13	0.00	0.00	-
YoY %	0.00%	0.00%	60.00%	15.38%	0.00%	0.00%	-	-
Horiz. %	284.62%	0.00%	184.62%	115.38%	100.00%	-	-	-
NAPS	0.2762	0.253	0.1833	0.1552	0.0857	0.0851	0.0703	25.60%
YoY %	9.17%	38.03%	18.11%	81.10%	0.71%	21.05%	-	-
Horiz. %	392.89%	359.89%	260.74%	220.77%	121.91%	121.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.28	1.89	1.25	0.54	1.19	0.75	0.83	-
P/RPS	1.60	2.73	1.40	0.59	1.87	0.83	1.02	7.78%
YoY %	-41.39%	95.00%	137.29%	-68.45%	125.30%	-18.63%	-	-
Horiz. %	156.86%	267.65%	137.25%	57.84%	183.33%	81.37%	100.00%	-
P/EPS	14.08	16.81	8.26	9.09	19.49	7.00	8.30	9.20%
YoY %	-16.24%	103.51%	-9.13%	-53.36%	178.43%	-15.66%	-	-
Horiz. %	169.64%	202.53%	99.52%	109.52%	234.82%	84.34%	100.00%	-
EY	7.10	5.95	12.11	11.00	5.13	14.28	12.05	-8.43%
YoY %	19.33%	-50.87%	10.09%	114.42%	-64.08%	18.51%	-	-
Horiz. %	58.92%	49.38%	100.50%	91.29%	42.57%	118.51%	100.00%	-
DY	2.34	0.00	2.00	2.78	1.26	0.00	0.00	-
YoY %	0.00%	0.00%	-28.06%	120.63%	0.00%	0.00%	-	-
Horiz. %	185.71%	0.00%	158.73%	220.63%	100.00%	-	-	-
P/NAPS	0.58	0.93	0.66	0.34	1.19	0.36	0.39	6.83%
YoY %	-37.63%	40.91%	94.12%	-71.43%	230.56%	-7.69%	-	-
Horiz. %	148.72%	238.46%	169.23%	87.18%	305.13%	92.31%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/10/11	08/11/10	15/10/09	27/11/08	21/11/07	09/11/06	28/11/05	-
Price	1.61	2.20	1.64	0.47	1.10	0.85	1.00	-
P/RPS	2.02	3.17	1.83	0.51	1.73	0.94	1.23	8.61%
YoY %	-36.28%	73.22%	258.82%	-70.52%	84.04%	-23.58%	-	-
Horiz. %	164.23%	257.72%	148.78%	41.46%	140.65%	76.42%	100.00%	-
P/EPS	17.71	19.57	10.83	7.91	18.01	7.94	10.00	9.98%
YoY %	-9.50%	80.70%	36.92%	-56.08%	126.83%	-20.60%	-	-
Horiz. %	177.10%	195.70%	108.30%	79.10%	180.10%	79.40%	100.00%	-
EY	5.65	5.11	9.23	12.64	5.55	12.60	10.00	-9.07%
YoY %	10.57%	-44.64%	-26.98%	127.75%	-55.95%	26.00%	-	-
Horiz. %	56.50%	51.10%	92.30%	126.40%	55.50%	126.00%	100.00%	-
DY	1.86	0.00	1.52	3.19	1.36	0.00	0.00	-
YoY %	0.00%	0.00%	-52.35%	134.56%	0.00%	0.00%	-	-
Horiz. %	136.76%	0.00%	111.76%	234.56%	100.00%	-	-	-
P/NAPS	0.73	1.08	0.87	0.30	1.10	0.41	0.47	7.61%
YoY %	-32.41%	24.14%	190.00%	-72.73%	168.29%	-12.77%	-	-
Horiz. %	155.32%	229.79%	185.11%	63.83%	234.04%	87.23%	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