[SUPERMX] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.27%
YoY- 18.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 811,824 574,260 389,140 284,688 218,423 141,163 84,604 45.72%
PBT 51,998 58,550 47,242 41,300 34,631 20,041 9,509 32.69%
Tax -5,001 -3,156 -6,403 -5,027 -4,062 -2,661 -298 59.93%
NP 46,997 55,394 40,839 36,273 30,569 17,380 9,211 31.17%
-
NP to SH 46,997 55,394 40,839 36,273 30,569 17,380 9,211 31.17%
-
Tax Rate 9.62% 5.39% 13.55% 12.17% 11.73% 13.28% 3.13% -
Total Cost 764,827 518,866 348,301 248,415 187,854 123,783 75,393 47.07%
-
Net Worth 22,372 231,751 240,299 179,605 81,118 60,404 39,978 -9.21%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,373 7,552 11,261 7,182 - - - -
Div Payout % 9.31% 13.63% 27.58% 19.80% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 22,372 231,751 240,299 179,605 81,118 60,404 39,978 -9.21%
NOSH 22,372 231,751 112,289 89,802 81,118 60,404 39,978 -9.21%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.79% 9.65% 10.49% 12.74% 14.00% 12.31% 10.89% -
ROE 210.06% 23.90% 17.00% 20.20% 37.68% 28.77% 23.04% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3,628.65 247.79 346.55 317.02 269.26 233.70 211.62 60.51%
EPS 210.06 23.90 36.37 40.39 37.68 28.77 23.04 44.48%
DPS 19.55 3.26 10.00 8.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.14 2.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 89,802
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.78 22.48 15.23 11.14 8.55 5.53 3.31 45.73%
EPS 1.84 2.17 1.60 1.42 1.20 0.68 0.36 31.21%
DPS 0.17 0.30 0.44 0.28 0.00 0.00 0.00 -
NAPS 0.0088 0.0907 0.0941 0.0703 0.0318 0.0236 0.0157 -9.18%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.40 1.09 1.04 1.12 1.17 0.88 0.42 -
P/RPS 0.01 0.44 0.30 0.35 0.43 0.38 0.20 -39.27%
P/EPS 0.19 4.56 2.86 2.77 3.10 3.06 1.82 -31.35%
EY 525.16 21.93 34.97 36.06 32.21 32.70 54.86 45.66%
DY 48.88 2.99 9.62 7.14 0.00 0.00 0.00 -
P/NAPS 0.40 1.09 0.49 0.56 1.17 0.88 0.42 -0.80%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 03/03/08 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 -
Price 0.39 0.87 1.00 0.94 1.25 1.12 0.41 -
P/RPS 0.01 0.35 0.29 0.30 0.46 0.48 0.19 -38.75%
P/EPS 0.19 3.64 2.75 2.33 3.32 3.89 1.78 -31.10%
EY 538.63 27.47 36.37 42.97 30.15 25.69 56.19 45.69%
DY 50.13 3.75 10.00 8.51 0.00 0.00 0.00 -
P/NAPS 0.39 0.87 0.47 0.47 1.25 1.12 0.41 -0.82%

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