[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.3%
YoY- 11.85%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 769,488 811,823 838,664 769,482 765,824 574,260 524,505 29.08%
PBT 93,864 51,998 63,874 62,608 68,272 58,550 57,186 39.10%
Tax -15,036 -5,001 -3,193 -3,130 -3,412 -2,604 -2,752 209.88%
NP 78,828 46,997 60,681 59,478 64,860 55,946 54,434 27.97%
-
NP to SH 78,828 46,997 60,681 59,478 64,860 55,946 54,434 27.97%
-
Tax Rate 16.02% 9.62% 5.00% 5.00% 5.00% 4.45% 4.81% -
Total Cost 690,660 764,826 777,982 710,004 700,964 518,314 470,070 29.21%
-
Net Worth 434,986 302,614 421,701 408,591 265,328 336,130 233,376 51.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 6,345 5,304 - - 7,533 4,667 -
Div Payout % - 13.50% 8.74% - - 13.47% 8.57% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 434,986 302,614 421,701 408,591 265,328 336,130 233,376 51.39%
NOSH 265,235 195,235 265,220 265,318 265,328 231,814 233,376 8.89%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.24% 5.79% 7.24% 7.73% 8.47% 9.74% 10.38% -
ROE 18.12% 15.53% 14.39% 14.56% 24.45% 16.64% 23.32% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 290.11 415.82 316.21 290.02 288.63 247.72 224.75 18.53%
EPS 29.72 17.72 22.88 22.42 24.44 21.09 20.55 27.85%
DPS 0.00 3.25 2.00 0.00 0.00 3.25 2.00 -
NAPS 1.64 1.55 1.59 1.54 1.00 1.45 1.00 39.02%
Adjusted Per Share Value based on latest NOSH - 265,307
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 28.28 29.84 30.83 28.28 28.15 21.11 19.28 29.06%
EPS 2.90 1.73 2.23 2.19 2.38 2.06 2.00 28.07%
DPS 0.00 0.23 0.19 0.00 0.00 0.28 0.17 -
NAPS 0.1599 0.1112 0.155 0.1502 0.0975 0.1235 0.0858 51.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.44 0.40 0.54 0.73 0.77 1.09 1.19 -
P/RPS 0.15 0.10 0.17 0.25 0.27 0.44 0.53 -56.86%
P/EPS 1.48 1.66 2.36 3.26 3.15 4.52 5.10 -56.13%
EY 67.55 60.18 42.37 30.71 31.75 22.14 19.60 127.99%
DY 0.00 8.13 3.70 0.00 0.00 2.98 1.68 -
P/NAPS 0.27 0.26 0.34 0.47 0.77 0.75 1.19 -62.76%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 21/11/07 -
Price 0.75 0.39 0.47 0.56 0.80 0.87 1.10 -
P/RPS 0.26 0.09 0.15 0.19 0.28 0.35 0.49 -34.43%
P/EPS 2.52 1.62 2.05 2.50 3.27 3.60 4.72 -34.16%
EY 39.63 61.72 48.68 40.03 30.56 27.74 21.20 51.69%
DY 0.00 8.33 4.26 0.00 0.00 3.74 1.82 -
P/NAPS 0.46 0.25 0.30 0.36 0.80 0.60 1.10 -44.04%

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