[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 11.81%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 256,296 248,740 218,423 199,906 184,854 174,504 141,163 48.88%
PBT 43,392 36,152 34,273 28,438 25,106 24,232 20,041 67.44%
Tax -6,598 -6,260 -4,063 -3,253 -2,580 -1,948 -2,661 83.29%
NP 36,794 29,892 30,210 25,185 22,526 22,284 17,380 64.94%
-
NP to SH 36,794 29,892 30,210 25,185 22,526 22,284 17,380 64.94%
-
Tax Rate 15.21% 17.32% 11.85% 11.44% 10.28% 8.04% 13.28% -
Total Cost 219,502 218,848 188,213 174,721 162,328 152,220 123,783 46.55%
-
Net Worth 186,662 183,012 139,466 130,937 124,515 118,343 84,574 69.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 186,662 183,012 139,466 130,937 124,515 118,343 84,574 69.59%
NOSH 89,741 89,711 81,085 80,825 80,854 80,505 60,410 30.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.36% 12.02% 13.83% 12.60% 12.19% 12.77% 12.31% -
ROE 19.71% 16.33% 21.66% 19.23% 18.09% 18.83% 20.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 285.59 277.27 269.37 247.33 228.63 216.76 233.67 14.32%
EPS 41.00 33.32 37.37 31.16 27.86 27.68 26.44 34.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.72 1.62 1.54 1.47 1.40 30.23%
Adjusted Per Share Value based on latest NOSH - 80,809
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.42 9.14 8.03 7.35 6.79 6.41 5.19 48.84%
EPS 1.35 1.10 1.11 0.93 0.83 0.82 0.64 64.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0673 0.0513 0.0481 0.0458 0.0435 0.0311 69.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.03 1.10 1.17 1.00 1.04 1.24 0.88 -
P/RPS 0.36 0.40 0.43 0.40 0.45 0.57 0.38 -3.54%
P/EPS 2.51 3.30 3.14 3.21 3.73 4.48 3.06 -12.38%
EY 39.81 30.29 31.84 31.16 26.79 22.32 32.69 14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.68 0.62 0.68 0.84 0.63 -14.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 -
Price 0.94 1.09 1.25 1.14 1.00 1.00 1.12 -
P/RPS 0.33 0.39 0.46 0.46 0.44 0.46 0.48 -22.12%
P/EPS 2.29 3.27 3.36 3.66 3.59 3.61 3.89 -29.78%
EY 43.62 30.57 29.81 27.33 27.86 27.68 25.69 42.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.73 0.70 0.65 0.68 0.80 -31.88%

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