[SUPERMX] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.58%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 886,998 801,244 809,880 505,409 360,676 269,615 192,993 28.92%
PBT 194,818 105,629 63,566 54,370 45,109 44,897 28,899 37.42%
Tax -15,830 -18,503 -3,487 -3,932 -4,989 -6,196 -4,263 24.42%
NP 178,988 87,126 60,079 50,438 40,120 38,701 24,636 39.14%
-
NP to SH 178,962 87,126 60,079 50,438 40,120 38,701 24,636 39.14%
-
Tax Rate 8.13% 17.52% 5.49% 7.23% 11.06% 13.80% 14.75% -
Total Cost 708,010 714,118 749,801 454,971 320,556 230,914 168,357 27.03%
-
Net Worth 688,412 498,560 422,127 233,154 231,389 191,337 130,911 31.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,485 391 8,037 3,497 2,694 4,488 - -
Div Payout % 4.74% 0.45% 13.38% 6.93% 6.72% 11.60% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 688,412 498,560 422,127 233,154 231,389 191,337 130,911 31.85%
NOSH 339,119 265,191 265,488 233,154 112,324 89,830 80,809 26.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.18% 10.87% 7.42% 9.98% 11.12% 14.35% 12.77% -
ROE 26.00% 17.48% 14.23% 21.63% 17.34% 20.23% 18.82% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 261.56 302.14 305.05 216.77 321.10 300.14 238.82 1.52%
EPS 52.77 32.85 22.63 21.63 35.72 43.08 30.49 9.56%
DPS 2.50 0.15 3.03 1.50 2.40 5.00 0.00 -
NAPS 2.03 1.88 1.59 1.00 2.06 2.13 1.62 3.82%
Adjusted Per Share Value based on latest NOSH - 233,154
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.72 31.37 31.70 19.79 14.12 10.55 7.56 28.91%
EPS 7.01 3.41 2.35 1.97 1.57 1.52 0.96 39.26%
DPS 0.33 0.02 0.31 0.14 0.11 0.18 0.00 -
NAPS 0.2695 0.1952 0.1653 0.0913 0.0906 0.0749 0.0512 31.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.89 1.25 0.54 1.19 0.75 0.83 1.00 -
P/RPS 0.72 0.41 0.18 0.55 0.23 0.28 0.42 9.39%
P/EPS 3.58 3.80 2.39 5.50 2.10 1.93 3.28 1.46%
EY 27.92 26.28 41.91 18.18 47.62 51.91 30.49 -1.45%
DY 1.32 0.12 5.61 1.26 3.20 6.02 0.00 -
P/NAPS 0.93 0.66 0.34 1.19 0.36 0.39 0.62 6.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 15/10/09 27/11/08 21/11/07 09/11/06 28/11/05 23/11/04 -
Price 2.20 1.64 0.47 1.10 0.85 1.00 1.14 -
P/RPS 0.84 0.54 0.15 0.51 0.26 0.33 0.48 9.77%
P/EPS 4.17 4.99 2.08 5.08 2.38 2.32 3.74 1.82%
EY 23.99 20.03 48.15 19.67 42.02 43.08 26.74 -1.79%
DY 1.14 0.09 6.44 1.36 2.82 5.00 0.00 -
P/NAPS 1.08 0.87 0.30 1.10 0.41 0.47 0.70 7.49%

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