[SUPERMX] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.39%
YoY- 2828.67%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 271,239 271,200 246,208 196,417 182,825 180,881 112,030 15.86%
PBT 39,470 27,511 34,424 50,260 4,092 15,660 11,480 22.83%
Tax -7,687 -1,254 -4,024 -6,740 -2,606 -1,092 -1,868 26.56%
NP 31,783 26,257 30,400 43,520 1,486 14,568 9,612 22.03%
-
NP to SH 32,136 26,346 30,409 43,520 1,486 14,568 9,612 22.25%
-
Tax Rate 19.48% 4.56% 11.69% 13.41% 63.69% 6.97% 16.27% -
Total Cost 239,456 244,943 215,808 152,897 181,339 166,313 102,418 15.19%
-
Net Worth 884,614 775,459 680,187 558,107 22,372 231,751 240,299 24.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,572 5,978 17,004 - 391 4,055 7,298 18.83%
Div Payout % 64.02% 22.69% 55.92% - 26.35% 27.84% 75.93% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 884,614 775,459 680,187 558,107 22,372 231,751 240,299 24.23%
NOSH 685,747 341,612 340,093 268,321 22,372 231,751 112,289 35.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.72% 9.68% 12.35% 22.16% 0.81% 8.05% 8.58% -
ROE 3.63% 3.40% 4.47% 7.80% 6.64% 6.29% 4.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.55 79.39 72.39 73.20 817.18 78.05 99.77 -14.27%
EPS 4.72 8.09 8.94 16.22 0.56 5.49 8.56 -9.43%
DPS 3.00 1.75 5.00 0.00 1.75 1.75 6.50 -12.08%
NAPS 1.29 2.27 2.00 2.08 1.00 1.00 2.14 -8.08%
Adjusted Per Share Value based on latest NOSH - 268,321
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.62 10.62 9.64 7.69 7.16 7.08 4.39 15.84%
EPS 1.26 1.03 1.19 1.70 0.06 0.57 0.38 22.09%
DPS 0.81 0.23 0.67 0.00 0.02 0.16 0.29 18.65%
NAPS 0.3463 0.3036 0.2663 0.2185 0.0088 0.0907 0.0941 24.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.93 1.91 1.99 2.36 0.40 1.09 1.04 -
P/RPS 4.88 2.41 2.75 3.22 0.05 1.40 1.04 29.35%
P/EPS 41.18 24.77 22.26 14.55 6.02 17.34 12.15 22.53%
EY 2.43 4.04 4.49 6.87 16.61 5.77 8.23 -18.38%
DY 1.55 0.92 2.51 0.00 4.38 1.61 6.25 -20.71%
P/NAPS 1.50 0.84 1.00 1.13 0.40 1.09 0.49 20.47%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 02/03/12 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 -
Price 1.80 2.01 2.12 2.73 0.39 0.87 1.00 -
P/RPS 4.55 2.53 2.93 3.73 0.05 1.11 1.00 28.69%
P/EPS 38.41 26.06 23.71 16.83 5.87 13.84 11.68 21.92%
EY 2.60 3.84 4.22 5.94 17.03 7.23 8.56 -17.99%
DY 1.67 0.87 2.36 0.00 4.49 2.01 6.50 -20.25%
P/NAPS 1.40 0.89 1.06 1.31 0.39 0.87 0.47 19.93%

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