[SUPERMX] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
06-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.15%
YoY- 71.77%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 360,676 269,615 192,993 125,282 74,583 64,848 17,247 65.94%
PBT 45,109 44,897 28,899 15,952 9,465 2,354 1,856 70.15%
Tax -4,989 -6,196 -4,263 -776 -630 1,238 -309 58.94%
NP 40,120 38,701 24,636 15,176 8,835 3,592 1,547 72.00%
-
NP to SH 40,120 38,701 24,636 15,176 8,835 3,592 1,547 72.00%
-
Tax Rate 11.06% 13.80% 14.75% 4.86% 6.66% -52.59% 16.65% -
Total Cost 320,556 230,914 168,357 110,106 65,748 61,256 15,700 65.28%
-
Net Worth 231,389 191,337 130,911 53,819 69,971 64,473 23,197 46.69%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,694 4,488 - - - 753 - -
Div Payout % 6.72% 11.60% - - - 20.97% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 231,389 191,337 130,911 53,819 69,971 64,473 23,197 46.69%
NOSH 112,324 89,830 80,809 53,819 39,983 40,045 14,498 40.64%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.12% 14.35% 12.77% 12.11% 11.85% 5.54% 8.97% -
ROE 17.34% 20.23% 18.82% 28.20% 12.63% 5.57% 6.67% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 321.10 300.14 238.82 232.78 186.53 161.94 118.96 17.98%
EPS 35.72 43.08 30.49 28.20 22.10 8.97 10.67 22.29%
DPS 2.40 5.00 0.00 0.00 0.00 1.88 0.00 -
NAPS 2.06 2.13 1.62 1.00 1.75 1.61 1.60 4.29%
Adjusted Per Share Value based on latest NOSH - 53,819
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.12 10.55 7.56 4.90 2.92 2.54 0.68 65.75%
EPS 1.57 1.52 0.96 0.59 0.35 0.14 0.06 72.25%
DPS 0.11 0.18 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0906 0.0749 0.0512 0.0211 0.0274 0.0252 0.0091 46.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.75 0.83 1.00 0.64 0.40 0.30 0.50 -
P/RPS 0.23 0.28 0.42 0.27 0.21 0.19 0.42 -9.54%
P/EPS 2.10 1.93 3.28 2.27 1.81 3.34 4.69 -12.52%
EY 47.62 51.91 30.49 44.06 55.24 29.90 21.34 14.30%
DY 3.20 6.02 0.00 0.00 0.00 6.27 0.00 -
P/NAPS 0.36 0.39 0.62 0.64 0.23 0.19 0.31 2.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 09/11/06 28/11/05 23/11/04 06/01/04 13/11/02 20/11/01 - -
Price 0.85 1.00 1.14 0.91 0.41 0.63 0.00 -
P/RPS 0.26 0.33 0.48 0.39 0.22 0.39 0.00 -
P/EPS 2.38 2.32 3.74 3.23 1.86 7.02 0.00 -
EY 42.02 43.08 26.74 30.99 53.89 14.24 0.00 -
DY 2.82 5.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.41 0.47 0.70 0.91 0.23 0.39 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