[SUPERMX] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.08%
YoY- 75.89%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 574,260 389,140 284,688 218,423 141,163 84,604 68,326 42.56%
PBT 58,550 47,242 41,300 34,631 20,041 9,509 4,702 52.21%
Tax -3,156 -6,403 -5,027 -4,062 -2,661 -298 -468 37.43%
NP 55,394 40,839 36,273 30,569 17,380 9,211 4,234 53.47%
-
NP to SH 55,394 40,839 36,273 30,569 17,380 9,211 4,234 53.47%
-
Tax Rate 5.39% 13.55% 12.17% 11.73% 13.28% 3.13% 9.95% -
Total Cost 518,866 348,301 248,415 187,854 123,783 75,393 64,092 41.67%
-
Net Worth 231,751 240,299 179,605 81,118 60,404 39,978 66,799 23.02%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,552 11,261 7,182 - - - - -
Div Payout % 13.63% 27.58% 19.80% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 231,751 240,299 179,605 81,118 60,404 39,978 66,799 23.02%
NOSH 231,751 112,289 89,802 81,118 60,404 39,978 40,000 33.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.65% 10.49% 12.74% 14.00% 12.31% 10.89% 6.20% -
ROE 23.90% 17.00% 20.20% 37.68% 28.77% 23.04% 6.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 247.79 346.55 317.02 269.26 233.70 211.62 170.82 6.39%
EPS 23.90 36.37 40.39 37.68 28.77 23.04 10.59 14.52%
DPS 3.26 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.14 2.00 1.00 1.00 1.00 1.67 -8.18%
Adjusted Per Share Value based on latest NOSH - 81,118
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 21.11 14.30 10.46 8.03 5.19 3.11 2.51 42.58%
EPS 2.04 1.50 1.33 1.12 0.64 0.34 0.16 52.81%
DPS 0.28 0.41 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0883 0.066 0.0298 0.0222 0.0147 0.0246 22.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.09 1.04 1.12 1.17 0.88 0.42 0.64 -
P/RPS 0.44 0.30 0.35 0.43 0.38 0.20 0.37 2.92%
P/EPS 4.56 2.86 2.77 3.10 3.06 1.82 6.05 -4.60%
EY 21.93 34.97 36.06 32.21 32.70 54.86 16.54 4.81%
DY 2.99 9.62 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.49 0.56 1.17 0.88 0.42 0.38 19.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 03/03/08 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 -
Price 0.87 1.00 0.94 1.25 1.12 0.41 0.47 -
P/RPS 0.35 0.29 0.30 0.46 0.48 0.19 0.28 3.78%
P/EPS 3.64 2.75 2.33 3.32 3.89 1.78 4.44 -3.25%
EY 27.47 36.37 42.97 30.15 25.69 56.19 22.52 3.36%
DY 3.75 10.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.47 0.47 1.25 1.12 0.41 0.28 20.78%

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