[SUPERMX] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.48%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 843,116 812,740 650,094 419,109 308,156 236,982 153,720 32.78%
PBT 182,613 58,396 62,347 49,966 42,809 37,611 22,670 41.56%
Tax -21,687 -7,907 -3,210 -5,662 -5,002 -5,140 -2,954 39.39%
NP 160,926 50,489 59,137 44,304 37,807 32,471 19,716 41.87%
-
NP to SH 160,926 50,489 59,137 44,304 37,807 32,471 19,716 41.87%
-
Tax Rate 11.88% 13.54% 5.15% 11.33% 11.68% 13.67% 13.03% -
Total Cost 682,190 762,251 590,957 374,805 270,349 204,511 134,004 31.14%
-
Net Worth 632,219 434,986 265,328 226,853 113,011 183,012 118,343 32.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 4,373 7,552 - 7,182 - - -
Div Payout % - 8.66% 12.77% - 19.00% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 632,219 434,986 265,328 226,853 113,011 183,012 118,343 32.20%
NOSH 271,338 265,235 265,328 226,853 113,011 89,711 80,505 22.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.09% 6.21% 9.10% 10.57% 12.27% 13.70% 12.83% -
ROE 25.45% 11.61% 22.29% 19.53% 33.45% 17.74% 16.66% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 310.72 306.42 245.01 184.75 272.68 264.16 190.94 8.44%
EPS 59.31 19.04 22.29 19.53 33.45 36.19 24.49 15.87%
DPS 0.00 1.65 2.85 0.00 6.36 0.00 0.00 -
NAPS 2.33 1.64 1.00 1.00 1.00 2.04 1.47 7.97%
Adjusted Per Share Value based on latest NOSH - 226,853
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 30.99 29.87 23.90 15.40 11.33 8.71 5.65 32.78%
EPS 5.92 1.86 2.17 1.63 1.39 1.19 0.72 42.04%
DPS 0.00 0.16 0.28 0.00 0.26 0.00 0.00 -
NAPS 0.2324 0.1599 0.0975 0.0834 0.0415 0.0673 0.0435 32.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.39 0.44 0.77 1.15 0.94 1.10 1.24 -
P/RPS 1.09 0.14 0.31 0.62 0.34 0.42 0.65 8.99%
P/EPS 5.72 2.31 3.45 5.89 2.81 3.04 5.06 2.06%
EY 17.50 43.26 28.95 16.98 35.59 32.90 19.75 -1.99%
DY 0.00 3.75 3.70 0.00 6.76 0.00 0.00 -
P/NAPS 1.45 0.27 0.77 1.15 0.94 0.54 0.84 9.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/04/10 08/05/09 29/05/08 17/05/07 24/05/06 27/05/05 21/05/04 -
Price 3.45 0.75 0.80 1.20 0.86 1.09 1.00 -
P/RPS 1.11 0.24 0.33 0.65 0.32 0.41 0.52 13.46%
P/EPS 5.82 3.94 3.59 6.14 2.57 3.01 4.08 6.09%
EY 17.19 25.38 27.86 16.27 38.90 33.21 24.49 -5.72%
DY 0.00 2.20 3.56 0.00 7.39 0.00 0.00 -
P/NAPS 1.48 0.46 0.80 1.20 0.86 0.53 0.68 13.83%

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