[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.4%
YoY- 39.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 350,066 342,612 284,688 268,162 256,296 248,740 218,423 37.07%
PBT 43,522 42,188 41,300 41,270 43,392 36,152 34,273 17.31%
Tax -5,128 -6,160 -5,027 -6,097 -6,598 -6,260 -4,063 16.83%
NP 38,394 36,028 36,273 35,173 36,794 29,892 30,210 17.38%
-
NP to SH 38,394 36,028 36,273 35,173 36,794 29,892 30,210 17.38%
-
Tax Rate 11.78% 14.60% 12.17% 14.77% 15.21% 17.32% 11.85% -
Total Cost 311,672 306,584 248,415 232,989 219,502 218,848 188,213 40.09%
-
Net Worth 225,247 214,721 204,734 191,273 186,662 183,012 139,466 37.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,923 - 7,183 - - - - -
Div Payout % 20.64% - 19.80% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 225,247 214,721 204,734 191,273 186,662 183,012 139,466 37.77%
NOSH 113,189 113,011 89,795 89,799 89,741 89,711 81,085 24.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.97% 10.52% 12.74% 13.12% 14.36% 12.02% 13.83% -
ROE 17.05% 16.78% 17.72% 18.39% 19.71% 16.33% 21.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 309.27 303.17 317.04 298.62 285.59 277.27 269.37 9.67%
EPS 33.92 31.88 40.40 39.17 41.00 33.32 37.37 -6.27%
DPS 7.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 2.28 2.13 2.08 2.04 1.72 10.23%
Adjusted Per Share Value based on latest NOSH - 89,830
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.87 12.59 10.46 9.86 9.42 9.14 8.03 37.07%
EPS 1.41 1.32 1.33 1.29 1.35 1.10 1.11 17.34%
DPS 0.29 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0789 0.0753 0.0703 0.0686 0.0673 0.0513 37.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.94 1.12 0.83 1.03 1.10 1.17 -
P/RPS 0.25 0.31 0.35 0.28 0.36 0.40 0.43 -30.40%
P/EPS 2.30 2.95 2.77 2.12 2.51 3.30 3.14 -18.78%
EY 43.49 33.91 36.07 47.19 39.81 30.29 31.84 23.17%
DY 8.97 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.49 0.39 0.50 0.54 0.68 -31.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 -
Price 0.68 0.86 0.94 1.00 0.94 1.09 1.25 -
P/RPS 0.22 0.28 0.30 0.33 0.33 0.39 0.46 -38.92%
P/EPS 2.00 2.70 2.33 2.55 2.29 3.27 3.36 -29.30%
EY 49.88 37.07 42.97 39.17 43.62 30.57 29.81 41.07%
DY 10.29 0.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.41 0.47 0.45 0.53 0.73 -39.99%

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