[SUPERMX] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.0%
YoY- 79.26%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 331,573 254,144 170,280 112,871 71,367 59,368 0 -
PBT 41,365 43,774 24,597 13,553 8,035 2,082 0 -
Tax -4,292 -6,072 -3,408 -487 -746 2,795 0 -
NP 37,073 37,702 21,189 13,066 7,289 4,877 0 -
-
NP to SH 37,073 37,702 21,189 13,066 7,289 4,877 0 -
-
Tax Rate 10.38% 13.87% 13.86% 3.59% 9.28% -134.25% - -
Total Cost 294,500 216,442 149,091 99,805 64,078 54,491 0 -
-
Net Worth 225,312 186,704 124,512 39,999 67,933 63,475 33,920 37.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,694 4,488 - - - 753 - -
Div Payout % 7.27% 11.90% - - - 15.45% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 225,312 186,704 124,512 39,999 67,933 63,475 33,920 37.08%
NOSH 113,222 89,761 80,852 39,999 39,960 39,672 33,920 22.23%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.18% 14.83% 12.44% 11.58% 10.21% 8.21% 0.00% -
ROE 16.45% 20.19% 17.02% 32.67% 10.73% 7.68% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 292.85 283.13 210.61 282.18 178.59 149.65 0.00 -
EPS 32.74 42.00 26.21 32.67 18.24 12.29 0.00 -
DPS 2.38 5.00 0.00 0.00 0.00 1.90 0.00 -
NAPS 1.99 2.08 1.54 1.00 1.70 1.60 1.00 12.14%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.98 9.95 6.67 4.42 2.79 2.32 0.00 -
EPS 1.45 1.48 0.83 0.51 0.29 0.19 0.00 -
DPS 0.11 0.18 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0882 0.0731 0.0487 0.0157 0.0266 0.0248 0.0133 37.04%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.78 1.03 1.04 0.60 0.49 0.26 0.00 -
P/RPS 0.27 0.36 0.49 0.21 0.27 0.17 0.00 -
P/EPS 2.38 2.45 3.97 1.84 2.69 2.11 0.00 -
EY 41.98 40.78 25.20 54.44 37.23 47.28 0.00 -
DY 3.05 4.85 0.00 0.00 0.00 7.30 0.00 -
P/NAPS 0.39 0.50 0.68 0.60 0.29 0.16 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 - - -
Price 0.68 0.94 1.00 0.46 0.44 0.00 0.00 -
P/RPS 0.23 0.33 0.47 0.16 0.25 0.00 0.00 -
P/EPS 2.08 2.24 3.82 1.41 2.41 0.00 0.00 -
EY 48.15 44.68 26.21 71.01 41.46 0.00 0.00 -
DY 3.50 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.65 0.46 0.26 0.00 0.00 -

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
Post a Comment