[SUPERMX] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.76%
YoY- 69.22%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 112,030 83,566 68,493 43,063 27,182 17,161 13,683 41.94%
PBT 11,480 9,347 12,944 7,212 3,123 3,079 731 58.21%
Tax -1,868 -454 -1,623 -1,824 61 -271 1,435 -
NP 9,612 8,893 11,321 5,388 3,184 2,808 2,166 28.17%
-
NP to SH 9,612 8,893 11,321 5,388 3,184 2,808 2,166 28.17%
-
Tax Rate 16.27% 4.86% 12.54% 25.29% -1.95% 8.80% -196.31% -
Total Cost 102,418 74,673 57,172 37,675 23,998 14,353 11,517 43.91%
-
Net Worth 240,299 179,605 81,118 60,404 39,978 66,799 33,693 38.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,298 2,694 - - - - 753 45.99%
Div Payout % 75.93% 30.29% - - - - 34.78% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 240,299 179,605 81,118 60,404 39,978 66,799 33,693 38.71%
NOSH 112,289 89,802 81,118 60,404 39,978 40,000 20,927 32.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.58% 10.64% 16.53% 12.51% 11.71% 16.36% 15.83% -
ROE 4.00% 4.95% 13.96% 8.92% 7.96% 4.20% 6.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 99.77 93.06 84.44 71.29 67.99 42.90 65.38 7.29%
EPS 8.56 9.90 14.00 8.20 7.96 7.02 10.35 -3.11%
DPS 6.50 3.00 0.00 0.00 0.00 0.00 3.60 10.34%
NAPS 2.14 2.00 1.00 1.00 1.00 1.67 1.61 4.85%
Adjusted Per Share Value based on latest NOSH - 60,404
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.12 3.07 2.52 1.58 1.00 0.63 0.50 42.09%
EPS 0.35 0.33 0.42 0.20 0.12 0.10 0.08 27.87%
DPS 0.27 0.10 0.00 0.00 0.00 0.00 0.03 44.20%
NAPS 0.0883 0.066 0.0298 0.0222 0.0147 0.0246 0.0124 38.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.04 1.12 1.17 0.88 0.42 0.64 0.38 -
P/RPS 1.04 1.20 1.39 1.23 0.62 1.49 0.58 10.21%
P/EPS 12.15 11.31 8.38 9.87 5.27 9.12 3.67 22.07%
EY 8.23 8.84 11.93 10.14 18.96 10.97 27.24 -18.07%
DY 6.25 2.68 0.00 0.00 0.00 0.00 9.47 -6.68%
P/NAPS 0.49 0.56 1.17 0.88 0.42 0.38 0.24 12.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 01/03/01 -
Price 1.00 0.94 1.25 1.12 0.41 0.47 0.35 -
P/RPS 1.00 1.01 1.48 1.57 0.60 1.10 0.54 10.81%
P/EPS 11.68 9.49 8.96 12.56 5.15 6.70 3.38 22.94%
EY 8.56 10.53 11.16 7.96 19.42 14.94 29.57 -18.65%
DY 6.50 3.19 0.00 0.00 0.00 0.00 10.29 -7.36%
P/NAPS 0.47 0.47 1.25 1.12 0.41 0.28 0.22 13.48%

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