[SUPERMX] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 41.8%
YoY- 110.12%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 180,881 112,030 83,566 68,493 43,063 27,182 17,161 48.04%
PBT 15,660 11,480 9,347 12,944 7,212 3,123 3,079 31.12%
Tax -1,092 -1,868 -454 -1,623 -1,824 61 -271 26.13%
NP 14,568 9,612 8,893 11,321 5,388 3,184 2,808 31.55%
-
NP to SH 14,568 9,612 8,893 11,321 5,388 3,184 2,808 31.55%
-
Tax Rate 6.97% 16.27% 4.86% 12.54% 25.29% -1.95% 8.80% -
Total Cost 166,313 102,418 74,673 57,172 37,675 23,998 14,353 50.40%
-
Net Worth 231,751 240,299 179,605 81,118 60,404 39,978 66,799 23.02%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,055 7,298 2,694 - - - - -
Div Payout % 27.84% 75.93% 30.29% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 231,751 240,299 179,605 81,118 60,404 39,978 66,799 23.02%
NOSH 231,751 112,289 89,802 81,118 60,404 39,978 40,000 33.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.05% 8.58% 10.64% 16.53% 12.51% 11.71% 16.36% -
ROE 6.29% 4.00% 4.95% 13.96% 8.92% 7.96% 4.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.05 99.77 93.06 84.44 71.29 67.99 42.90 10.48%
EPS 5.49 8.56 9.90 14.00 8.20 7.96 7.02 -4.01%
DPS 1.75 6.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.14 2.00 1.00 1.00 1.00 1.67 -8.18%
Adjusted Per Share Value based on latest NOSH - 81,118
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.65 4.12 3.07 2.52 1.58 1.00 0.63 48.08%
EPS 0.54 0.35 0.33 0.42 0.20 0.12 0.10 32.43%
DPS 0.15 0.27 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0883 0.066 0.0298 0.0222 0.0147 0.0246 22.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.09 1.04 1.12 1.17 0.88 0.42 0.64 -
P/RPS 1.40 1.04 1.20 1.39 1.23 0.62 1.49 -1.03%
P/EPS 17.34 12.15 11.31 8.38 9.87 5.27 9.12 11.29%
EY 5.77 8.23 8.84 11.93 10.14 18.96 10.97 -10.15%
DY 1.61 6.25 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.49 0.56 1.17 0.88 0.42 0.38 19.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 03/03/08 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 -
Price 0.87 1.00 0.94 1.25 1.12 0.41 0.47 -
P/RPS 1.11 1.00 1.01 1.48 1.57 0.60 1.10 0.15%
P/EPS 13.84 11.68 9.49 8.96 12.56 5.15 6.70 12.84%
EY 7.23 8.56 10.53 11.16 7.96 19.42 14.94 -11.38%
DY 2.01 6.50 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.47 0.47 1.25 1.12 0.41 0.28 20.78%

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