[SUPERMX] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 38.85%
YoY- 45.02%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 997,336 996,917 886,998 801,244 809,880 505,409 360,676 18.45%
PBT 125,348 122,061 194,818 105,629 63,566 54,370 45,109 18.55%
Tax -9,460 -13,705 -15,830 -18,503 -3,487 -3,932 -4,989 11.24%
NP 115,888 108,356 178,988 87,126 60,079 50,438 40,120 19.31%
-
NP to SH 115,928 108,355 178,962 87,126 60,079 50,438 40,120 19.32%
-
Tax Rate 7.55% 11.23% 8.13% 17.52% 5.49% 7.23% 11.06% -
Total Cost 881,448 888,561 708,010 714,118 749,801 454,971 320,556 18.34%
-
Net Worth 842,666 680,087 688,412 498,560 422,127 233,154 231,389 24.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,569 27,205 8,485 391 8,037 3,497 2,694 39.12%
Div Payout % 16.88% 25.11% 4.74% 0.45% 13.38% 6.93% 6.72% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 842,666 680,087 688,412 498,560 422,127 233,154 231,389 24.01%
NOSH 679,569 340,043 339,119 265,191 265,488 233,154 112,324 34.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.62% 10.87% 20.18% 10.87% 7.42% 9.98% 11.12% -
ROE 13.76% 15.93% 26.00% 17.48% 14.23% 21.63% 17.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 146.76 293.17 261.56 302.14 305.05 216.77 321.10 -12.22%
EPS 17.06 31.86 52.77 32.85 22.63 21.63 35.72 -11.57%
DPS 2.88 8.00 2.50 0.15 3.03 1.50 2.40 3.08%
NAPS 1.24 2.00 2.03 1.88 1.59 1.00 2.06 -8.10%
Adjusted Per Share Value based on latest NOSH - 265,191
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.04 39.03 34.72 31.37 31.70 19.79 14.12 18.45%
EPS 4.54 4.24 7.01 3.41 2.35 1.97 1.57 19.34%
DPS 0.77 1.07 0.33 0.02 0.31 0.14 0.11 38.26%
NAPS 0.3299 0.2662 0.2695 0.1952 0.1653 0.0913 0.0906 24.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.28 1.89 1.25 0.54 1.19 0.75 -
P/RPS 1.40 0.44 0.72 0.41 0.18 0.55 0.23 35.08%
P/EPS 12.08 4.02 3.58 3.80 2.39 5.50 2.10 33.82%
EY 8.28 24.89 27.92 26.28 41.91 18.18 47.62 -25.27%
DY 1.40 6.25 1.32 0.12 5.61 1.26 3.20 -12.85%
P/NAPS 1.66 0.64 0.93 0.66 0.34 1.19 0.36 28.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 09/11/06 -
Price 2.01 1.61 2.20 1.64 0.47 1.10 0.85 -
P/RPS 1.37 0.55 0.84 0.54 0.15 0.51 0.26 31.88%
P/EPS 11.78 5.05 4.17 4.99 2.08 5.08 2.38 30.51%
EY 8.49 19.79 23.99 20.03 48.15 19.67 42.02 -23.37%
DY 1.43 4.97 1.14 0.09 6.44 1.36 2.82 -10.69%
P/NAPS 1.62 0.81 1.08 0.87 0.30 1.10 0.41 25.70%

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