[SUPERMX] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.11%
YoY- 77.93%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 713,961 459,148 331,573 254,144 170,280 112,871 71,367 46.73%
PBT 61,478 53,858 41,365 43,774 24,597 13,553 8,035 40.33%
Tax -2,933 -5,627 -4,292 -6,072 -3,408 -487 -746 25.60%
NP 58,545 48,231 37,073 37,702 21,189 13,066 7,289 41.47%
-
NP to SH 58,545 48,231 37,073 37,702 21,189 13,066 7,289 41.47%
-
Tax Rate 4.77% 10.45% 10.38% 13.87% 13.86% 3.59% 9.28% -
Total Cost 655,416 410,917 294,500 216,442 149,091 99,805 64,078 47.28%
-
Net Worth 408,573 227,030 225,312 186,704 124,512 39,999 67,933 34.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,552 - 2,694 4,488 - - - -
Div Payout % 12.90% - 7.27% 11.90% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 408,573 227,030 225,312 186,704 124,512 39,999 67,933 34.81%
NOSH 265,307 227,030 113,222 89,761 80,852 39,999 39,960 37.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.20% 10.50% 11.18% 14.83% 12.44% 11.58% 10.21% -
ROE 14.33% 21.24% 16.45% 20.19% 17.02% 32.67% 10.73% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 269.11 202.24 292.85 283.13 210.61 282.18 178.59 7.06%
EPS 22.07 21.24 32.74 42.00 26.21 32.67 18.24 3.22%
DPS 2.85 0.00 2.38 5.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.99 2.08 1.54 1.00 1.70 -1.63%
Adjusted Per Share Value based on latest NOSH - 89,761
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.95 17.97 12.98 9.95 6.67 4.42 2.79 46.77%
EPS 2.29 1.89 1.45 1.48 0.83 0.51 0.29 41.07%
DPS 0.30 0.00 0.11 0.18 0.00 0.00 0.00 -
NAPS 0.1599 0.0889 0.0882 0.0731 0.0487 0.0157 0.0266 34.80%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.73 1.23 0.78 1.03 1.04 0.60 0.49 -
P/RPS 0.27 0.61 0.27 0.36 0.49 0.21 0.27 0.00%
P/EPS 3.31 5.79 2.38 2.45 3.97 1.84 2.69 3.51%
EY 30.23 17.27 41.98 40.78 25.20 54.44 37.23 -3.40%
DY 3.90 0.00 3.05 4.85 0.00 0.00 0.00 -
P/NAPS 0.47 1.23 0.39 0.50 0.68 0.60 0.29 8.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 -
Price 0.56 1.09 0.68 0.94 1.00 0.46 0.44 -
P/RPS 0.21 0.54 0.23 0.33 0.47 0.16 0.25 -2.86%
P/EPS 2.54 5.13 2.08 2.24 3.82 1.41 2.41 0.87%
EY 39.41 19.49 48.15 44.68 26.21 71.01 41.46 -0.84%
DY 5.08 0.00 3.50 5.32 0.00 0.00 0.00 -
P/NAPS 0.36 1.09 0.34 0.45 0.65 0.46 0.26 5.56%

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