[SUPERMX] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.22%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 801,244 809,880 505,409 360,676 269,615 192,993 125,282 36.20%
PBT 105,629 63,566 54,370 45,109 44,897 28,899 15,952 36.99%
Tax -18,503 -3,487 -3,932 -4,989 -6,196 -4,263 -776 69.57%
NP 87,126 60,079 50,438 40,120 38,701 24,636 15,176 33.77%
-
NP to SH 87,126 60,079 50,438 40,120 38,701 24,636 15,176 33.77%
-
Tax Rate 17.52% 5.49% 7.23% 11.06% 13.80% 14.75% 4.86% -
Total Cost 714,118 749,801 454,971 320,556 230,914 168,357 110,106 36.52%
-
Net Worth 498,560 422,127 233,154 231,389 191,337 130,911 53,819 44.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 391 8,037 3,497 2,694 4,488 - - -
Div Payout % 0.45% 13.38% 6.93% 6.72% 11.60% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 498,560 422,127 233,154 231,389 191,337 130,911 53,819 44.87%
NOSH 265,191 265,488 233,154 112,324 89,830 80,809 53,819 30.41%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.87% 7.42% 9.98% 11.12% 14.35% 12.77% 12.11% -
ROE 17.48% 14.23% 21.63% 17.34% 20.23% 18.82% 28.20% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 302.14 305.05 216.77 321.10 300.14 238.82 232.78 4.43%
EPS 32.85 22.63 21.63 35.72 43.08 30.49 28.20 2.57%
DPS 0.15 3.03 1.50 2.40 5.00 0.00 0.00 -
NAPS 1.88 1.59 1.00 2.06 2.13 1.62 1.00 11.08%
Adjusted Per Share Value based on latest NOSH - 112,324
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.37 31.70 19.79 14.12 10.55 7.56 4.90 36.22%
EPS 3.41 2.35 1.97 1.57 1.52 0.96 0.59 33.92%
DPS 0.02 0.31 0.14 0.11 0.18 0.00 0.00 -
NAPS 0.1952 0.1653 0.0913 0.0906 0.0749 0.0512 0.0211 44.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.25 0.54 1.19 0.75 0.83 1.00 0.64 -
P/RPS 0.41 0.18 0.55 0.23 0.28 0.42 0.27 7.20%
P/EPS 3.80 2.39 5.50 2.10 1.93 3.28 2.27 8.95%
EY 26.28 41.91 18.18 47.62 51.91 30.49 44.06 -8.24%
DY 0.12 5.61 1.26 3.20 6.02 0.00 0.00 -
P/NAPS 0.66 0.34 1.19 0.36 0.39 0.62 0.64 0.51%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 15/10/09 27/11/08 21/11/07 09/11/06 28/11/05 23/11/04 06/01/04 -
Price 1.64 0.47 1.10 0.85 1.00 1.14 0.91 -
P/RPS 0.54 0.15 0.51 0.26 0.33 0.48 0.39 5.56%
P/EPS 4.99 2.08 5.08 2.38 2.32 3.74 3.23 7.51%
EY 20.03 48.15 19.67 42.02 43.08 26.74 30.99 -7.00%
DY 0.09 6.44 1.36 2.82 5.00 0.00 0.00 -
P/NAPS 0.87 0.30 1.10 0.41 0.47 0.70 0.91 -0.74%

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