[SUPERMX] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.77%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,021,909 936,789 814,836 811,824 574,260 389,140 284,688 23.72%
PBT 115,148 178,982 151,797 51,998 58,550 47,242 41,300 18.62%
Tax -10,935 -13,114 -22,637 -5,001 -3,156 -6,403 -5,027 13.82%
NP 104,213 165,868 129,160 46,997 55,394 40,839 36,273 19.22%
-
NP to SH 104,292 165,851 129,160 46,997 55,394 40,839 36,273 19.23%
-
Tax Rate 9.50% 7.33% 14.91% 9.62% 5.39% 13.55% 12.17% -
Total Cost 917,696 770,921 685,676 764,827 518,866 348,301 248,415 24.32%
-
Net Worth 775,459 680,187 558,107 22,372 231,751 240,299 179,605 27.59%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,179 25,490 - 4,373 7,552 11,261 7,182 14.48%
Div Payout % 15.51% 15.37% - 9.31% 13.63% 27.58% 19.80% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 775,459 680,187 558,107 22,372 231,751 240,299 179,605 27.59%
NOSH 341,612 340,093 268,321 22,372 231,751 112,289 89,802 24.92%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.20% 17.71% 15.85% 5.79% 9.65% 10.49% 12.74% -
ROE 13.45% 24.38% 23.14% 210.06% 23.90% 17.00% 20.20% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 299.14 275.45 303.68 3,628.65 247.79 346.55 317.02 -0.96%
EPS 30.53 48.77 48.14 210.06 23.90 36.37 40.39 -4.55%
DPS 4.75 7.50 0.00 19.55 3.26 10.00 8.00 -8.31%
NAPS 2.27 2.00 2.08 1.00 1.00 2.14 2.00 2.13%
Adjusted Per Share Value based on latest NOSH - 22,372
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.00 36.67 31.90 31.78 22.48 15.23 11.14 23.73%
EPS 4.08 6.49 5.06 1.84 2.17 1.60 1.42 19.22%
DPS 0.63 1.00 0.00 0.17 0.30 0.44 0.28 14.46%
NAPS 0.3036 0.2663 0.2185 0.0088 0.0907 0.0941 0.0703 27.59%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.91 1.99 2.36 0.40 1.09 1.04 1.12 -
P/RPS 0.64 0.72 0.78 0.01 0.44 0.30 0.35 10.57%
P/EPS 6.26 4.08 4.90 0.19 4.56 2.86 2.77 14.54%
EY 15.98 24.51 20.40 525.16 21.93 34.97 36.06 -12.67%
DY 2.49 3.77 0.00 48.88 2.99 9.62 7.14 -16.09%
P/NAPS 0.84 1.00 1.13 0.40 1.09 0.49 0.56 6.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 02/03/12 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 24/02/06 -
Price 2.01 2.12 2.73 0.39 0.87 1.00 0.94 -
P/RPS 0.67 0.77 0.90 0.01 0.35 0.29 0.30 14.32%
P/EPS 6.58 4.35 5.67 0.19 3.64 2.75 2.33 18.88%
EY 15.19 23.00 17.63 538.63 27.47 36.37 42.97 -15.90%
DY 2.36 3.54 0.00 50.13 3.75 10.00 8.51 -19.23%
P/NAPS 0.89 1.06 1.31 0.39 0.87 0.47 0.47 11.22%

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