[SUPERMX] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.72%
YoY- 154.58%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 245,513 271,419 235,104 237,562 244,257 148,338 102,077 15.73%
PBT 33,836 34,088 41,448 46,722 16,601 14,513 14,001 15.82%
Tax -2,236 -3,188 -3,305 -6,572 -830 -276 -1,971 2.12%
NP 31,600 30,900 38,143 40,150 15,771 14,237 12,030 17.44%
-
NP to SH 31,600 30,910 38,117 40,150 15,771 14,237 12,030 17.44%
-
Tax Rate 6.61% 9.35% 7.97% 14.07% 5.00% 1.90% 14.08% -
Total Cost 213,913 240,519 196,961 197,412 228,486 134,101 90,047 15.49%
-
Net Worth 842,666 751,497 688,412 498,560 422,127 233,154 231,389 24.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,591 10,201 - 6,629 3,982 3,497 - -
Div Payout % 43.01% 33.00% - 16.51% 25.25% 24.57% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 842,666 751,497 688,412 498,560 422,127 233,154 231,389 24.01%
NOSH 679,569 340,043 339,119 265,191 265,488 233,154 112,324 34.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.87% 11.38% 16.22% 16.90% 6.46% 9.60% 11.79% -
ROE 3.75% 4.11% 5.54% 8.05% 3.74% 6.11% 5.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.13 79.82 69.33 89.58 92.00 63.62 90.88 -14.23%
EPS 4.65 9.09 11.24 15.14 5.95 5.37 10.71 -12.97%
DPS 2.00 3.00 0.00 2.50 1.50 1.50 0.00 -
NAPS 1.24 2.21 2.03 1.88 1.59 1.00 2.06 -8.10%
Adjusted Per Share Value based on latest NOSH - 265,191
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.61 10.63 9.20 9.30 9.56 5.81 4.00 15.71%
EPS 1.24 1.21 1.49 1.57 0.62 0.56 0.47 17.53%
DPS 0.53 0.40 0.00 0.26 0.16 0.14 0.00 -
NAPS 0.3299 0.2942 0.2695 0.1952 0.1653 0.0913 0.0906 24.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.28 1.89 1.25 0.54 1.19 0.75 -
P/RPS 5.70 1.60 2.73 1.40 0.59 1.87 0.83 37.82%
P/EPS 44.30 14.08 16.81 8.26 9.09 19.49 7.00 35.96%
EY 2.26 7.10 5.95 12.11 11.00 5.13 14.28 -26.43%
DY 0.97 2.34 0.00 2.00 2.78 1.26 0.00 -
P/NAPS 1.66 0.58 0.93 0.66 0.34 1.19 0.36 28.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 09/11/06 -
Price 2.01 1.61 2.20 1.64 0.47 1.10 0.85 -
P/RPS 5.56 2.02 3.17 1.83 0.51 1.73 0.94 34.44%
P/EPS 43.23 17.71 19.57 10.83 7.91 18.01 7.94 32.60%
EY 2.31 5.65 5.11 9.23 12.64 5.55 12.60 -24.60%
DY 1.00 1.86 0.00 1.52 3.19 1.36 0.00 -
P/NAPS 1.62 0.73 1.08 0.87 0.30 1.10 0.41 25.70%

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