[SUPERMX] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	996,917	886,998	801,244	809,880	505,409	360,676	269,615	24.33%
YoY %	12.39%	10.70%	-1.07%	60.24%	40.13%	33.77%	-	-
Horiz. %	369.76%	328.99%	297.18%	300.38%	187.46%	133.77%	100.00%	-
PBT	122,061	194,818	105,629	63,566	54,370	45,109	44,897	18.13%
YoY %	-37.35%	84.44%	66.17%	16.91%	20.53%	0.47%	-	-
Horiz. %	271.87%	433.92%	235.27%	141.58%	121.10%	100.47%	100.00%	-
Tax	-13,705	-15,830	-18,503	-3,487	-3,932	-4,989	-6,196	14.13%
YoY %	13.42%	14.45%	-430.63%	11.32%	21.19%	19.48%	-	-
Horiz. %	221.19%	255.49%	298.63%	56.28%	63.46%	80.52%	100.00%	-
NP	108,356	178,988	87,126	60,079	50,438	40,120	38,701	18.71%
YoY %	-39.46%	105.44%	45.02%	19.11%	25.72%	3.67%	-	-
Horiz. %	279.98%	462.49%	225.13%	155.24%	130.33%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,355	178,962	87,126	60,079	50,438	40,120	38,701	18.70%
YoY %	-39.45%	105.41%	45.02%	19.11%	25.72%	3.67%	-	-
Horiz. %	279.98%	462.42%	225.13%	155.24%	130.33%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.23%	8.13%	17.52%	5.49%	7.23%	11.06%	13.80%	-
YoY %	38.13%	-53.60%	219.13%	-24.07%	-34.63%	-19.86%	-	-
Horiz. %	81.38%	58.91%	126.96%	39.78%	52.39%	80.14%	100.00%	-
Total Cost	888,561	708,010	714,118	749,801	454,971	320,556	230,914	25.16%
YoY %	25.50%	-0.86%	-4.76%	64.80%	41.93%	38.82%	-	-
Horiz. %	384.80%	306.61%	309.26%	324.71%	197.03%	138.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	680,087	688,412	498,560	422,127	233,154	231,389	191,337	23.52%
YoY %	-1.21%	38.08%	18.11%	81.05%	0.76%	20.93%	-	-
Horiz. %	355.44%	359.79%	260.57%	220.62%	121.86%	120.93%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	27,205	8,485	391	8,037	3,497	2,694	4,488	35.01%
YoY %	220.62%	2,070.08%	-95.14%	129.83%	29.81%	-39.97%	-	-
Horiz. %	606.17%	189.06%	8.71%	179.08%	77.92%	60.03%	100.00%	-
Div Payout %	25.11%	4.74%	0.45%	13.38%	6.93%	6.72%	11.60%	-
YoY %	429.75%	953.33%	-96.64%	93.07%	3.12%	-42.07%	-	-
Horiz. %	216.47%	40.86%	3.88%	115.34%	59.74%	57.93%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	680,087	688,412	498,560	422,127	233,154	231,389	191,337	23.52%
YoY %	-1.21%	38.08%	18.11%	81.05%	0.76%	20.93%	-	-
Horiz. %	355.44%	359.79%	260.57%	220.62%	121.86%	120.93%	100.00%	-
NOSH	340,043	339,119	265,191	265,488	233,154	112,324	89,830	24.82%
YoY %	0.27%	27.88%	-0.11%	13.87%	107.57%	25.04%	-	-
Horiz. %	378.54%	377.51%	295.21%	295.54%	259.55%	125.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	10.87%	20.18%	10.87%	7.42%	9.98%	11.12%	14.35%	-
YoY %	-46.13%	85.65%	46.50%	-25.65%	-10.25%	-22.51%	-	-
Horiz. %	75.75%	140.63%	75.75%	51.71%	69.55%	77.49%	100.00%	-
ROE	15.93%	26.00%	17.48%	14.23%	21.63%	17.34%	20.23%	-
YoY %	-38.73%	48.74%	22.84%	-34.21%	24.74%	-14.29%	-	-
Horiz. %	78.74%	128.52%	86.41%	70.34%	106.92%	85.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	293.17	261.56	302.14	305.05	216.77	321.10	300.14	-0.39%
YoY %	12.09%	-13.43%	-0.95%	40.73%	-32.49%	6.98%	-	-
Horiz. %	97.68%	87.15%	100.67%	101.64%	72.22%	106.98%	100.00%	-
EPS	31.86	52.77	32.85	22.63	21.63	35.72	43.08	-4.90%
YoY %	-39.62%	60.64%	45.16%	4.62%	-39.45%	-17.08%	-	-
Horiz. %	73.96%	122.49%	76.25%	52.53%	50.21%	82.92%	100.00%	-
DPS	8.00	2.50	0.15	3.03	1.50	2.40	5.00	8.14%
YoY %	220.00%	1,566.67%	-95.05%	102.00%	-37.50%	-52.00%	-	-
Horiz. %	160.00%	50.00%	3.00%	60.60%	30.00%	48.00%	100.00%	-
NAPS	2.00	2.03	1.88	1.59	1.00	2.06	2.13	-1.04%
YoY %	-1.48%	7.98%	18.24%	59.00%	-51.46%	-3.29%	-	-
Horiz. %	93.90%	95.31%	88.26%	74.65%	46.95%	96.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 265,488
RPS	36.64	32.60	29.45	29.77	18.58	13.26	9.91	24.33%
YoY %	12.39%	10.70%	-1.07%	60.23%	40.12%	33.80%	-	-
Horiz. %	369.73%	328.96%	297.17%	300.40%	187.49%	133.80%	100.00%	-
EPS	3.98	6.58	3.20	2.21	1.85	1.47	1.42	18.73%
YoY %	-39.51%	105.62%	44.80%	19.46%	25.85%	3.52%	-	-
Horiz. %	280.28%	463.38%	225.35%	155.63%	130.28%	103.52%	100.00%	-
DPS	1.00	0.31	0.01	0.30	0.13	0.10	0.16	35.70%
YoY %	222.58%	3,000.00%	-96.67%	130.77%	30.00%	-37.50%	-	-
Horiz. %	625.00%	193.75%	6.25%	187.50%	81.25%	62.50%	100.00%	-
NAPS	0.25	0.253	0.1833	0.1552	0.0857	0.0851	0.0703	23.53%
YoY %	-1.19%	38.03%	18.11%	81.10%	0.71%	21.05%	-	-
Horiz. %	355.62%	359.89%	260.74%	220.77%	121.91%	121.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.28	1.89	1.25	0.54	1.19	0.75	0.83	-
P/RPS	0.44	0.72	0.41	0.18	0.55	0.23	0.28	7.82%
YoY %	-38.89%	75.61%	127.78%	-67.27%	139.13%	-17.86%	-	-
Horiz. %	157.14%	257.14%	146.43%	64.29%	196.43%	82.14%	100.00%	-
P/EPS	4.02	3.58	3.80	2.39	5.50	2.10	1.93	13.00%
YoY %	12.29%	-5.79%	59.00%	-56.55%	161.90%	8.81%	-	-
Horiz. %	208.29%	185.49%	196.89%	123.83%	284.97%	108.81%	100.00%	-
EY	24.89	27.92	26.28	41.91	18.18	47.62	51.91	-11.52%
YoY %	-10.85%	6.24%	-37.29%	130.53%	-61.82%	-8.26%	-	-
Horiz. %	47.95%	53.79%	50.63%	80.74%	35.02%	91.74%	100.00%	-
DY	6.25	1.32	0.12	5.61	1.26	3.20	6.02	0.62%
YoY %	373.48%	1,000.00%	-97.86%	345.24%	-60.62%	-46.84%	-	-
Horiz. %	103.82%	21.93%	1.99%	93.19%	20.93%	53.16%	100.00%	-
P/NAPS	0.64	0.93	0.66	0.34	1.19	0.36	0.39	8.60%
YoY %	-31.18%	40.91%	94.12%	-71.43%	230.56%	-7.69%	-	-
Horiz. %	164.10%	238.46%	169.23%	87.18%	305.13%	92.31%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/10/11	08/11/10	15/10/09	27/11/08	21/11/07	09/11/06	28/11/05	-
Price	1.61	2.20	1.64	0.47	1.10	0.85	1.00	-
P/RPS	0.55	0.84	0.54	0.15	0.51	0.26	0.33	8.88%
YoY %	-34.52%	55.56%	260.00%	-70.59%	96.15%	-21.21%	-	-
Horiz. %	166.67%	254.55%	163.64%	45.45%	154.55%	78.79%	100.00%	-
P/EPS	5.05	4.17	4.99	2.08	5.08	2.38	2.32	13.83%
YoY %	21.10%	-16.43%	139.90%	-59.06%	113.45%	2.59%	-	-
Horiz. %	217.67%	179.74%	215.09%	89.66%	218.97%	102.59%	100.00%	-
EY	19.79	23.99	20.03	48.15	19.67	42.02	43.08	-12.15%
YoY %	-17.51%	19.77%	-58.40%	144.79%	-53.19%	-2.46%	-	-
Horiz. %	45.94%	55.69%	46.49%	111.77%	45.66%	97.54%	100.00%	-
DY	4.97	1.14	0.09	6.44	1.36	2.82	5.00	-0.10%
YoY %	335.96%	1,166.67%	-98.60%	373.53%	-51.77%	-43.60%	-	-
Horiz. %	99.40%	22.80%	1.80%	128.80%	27.20%	56.40%	100.00%	-
P/NAPS	0.81	1.08	0.87	0.30	1.10	0.41	0.47	9.49%
YoY %	-25.00%	24.14%	190.00%	-72.73%	168.29%	-12.77%	-	-
Horiz. %	172.34%	229.79%	185.11%	63.83%	234.04%	87.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos