[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.46%
YoY- 113.95%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 965,480 977,281 920,774 910,954 882,608 803,633 824,558 11.10%
PBT 102,456 183,835 192,750 206,228 217,128 151,470 135,382 -16.96%
Tax -4,840 -24,880 -12,121 -11,572 -11,236 -24,885 -21,194 -62.67%
NP 97,616 158,955 180,629 194,656 205,892 126,585 114,188 -9.93%
-
NP to SH 97,616 158,939 180,594 194,656 205,892 126,585 114,188 -9.93%
-
Tax Rate 4.72% 13.53% 6.29% 5.61% 5.17% 16.43% 15.65% -
Total Cost 867,864 818,326 740,145 716,298 676,716 677,048 710,370 14.29%
-
Net Worth 706,968 690,335 688,938 651,802 632,219 557,962 498,776 26.20%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 25,505 11,312 16,974 - - 8,843 -
Div Payout % - 16.05% 6.26% 8.72% - - 7.74% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 706,968 690,335 688,938 651,802 632,219 557,962 498,776 26.20%
NOSH 339,888 340,066 339,378 339,480 271,338 268,250 265,306 17.97%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.11% 16.27% 19.62% 21.37% 23.33% 15.75% 13.85% -
ROE 13.81% 23.02% 26.21% 29.86% 32.57% 22.69% 22.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 284.06 287.38 271.31 268.34 325.28 299.58 310.79 -5.82%
EPS 28.72 46.74 53.21 57.34 75.88 47.19 43.04 -23.65%
DPS 0.00 7.50 3.33 5.00 0.00 0.00 3.33 -
NAPS 2.08 2.03 2.03 1.92 2.33 2.08 1.88 6.97%
Adjusted Per Share Value based on latest NOSH - 339,422
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.49 35.92 33.84 33.48 32.44 29.54 30.31 11.10%
EPS 3.59 5.84 6.64 7.15 7.57 4.65 4.20 -9.94%
DPS 0.00 0.94 0.42 0.62 0.00 0.00 0.33 -
NAPS 0.2599 0.2537 0.2532 0.2396 0.2324 0.2051 0.1833 26.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.15 1.99 1.89 2.92 3.39 2.36 1.25 -
P/RPS 0.76 0.69 0.70 1.09 1.04 0.79 0.40 53.46%
P/EPS 7.49 4.26 3.55 5.09 4.47 5.00 2.90 88.35%
EY 13.36 23.49 28.16 19.64 22.38 20.00 34.43 -46.83%
DY 0.00 3.77 1.76 1.71 0.00 0.00 2.67 -
P/NAPS 1.03 0.98 0.93 1.52 1.45 1.13 0.66 34.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 -
Price 1.98 2.12 2.20 2.67 3.45 2.73 1.64 -
P/RPS 0.70 0.74 0.81 1.00 1.06 0.91 0.53 20.39%
P/EPS 6.89 4.54 4.13 4.66 4.55 5.79 3.81 48.48%
EY 14.51 22.05 24.19 21.48 21.99 17.29 26.24 -32.65%
DY 0.00 3.54 1.52 1.87 0.00 0.00 2.03 -
P/NAPS 0.95 1.04 1.08 1.39 1.48 1.31 0.87 6.04%

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