[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.36%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 769,482 765,824 574,260 524,505 490,082 462,488 389,140 57.60%
PBT 62,608 68,272 58,550 57,186 56,754 53,084 47,242 20.67%
Tax -3,130 -3,412 -2,604 -2,752 -3,576 -3,196 -6,403 -37.97%
NP 59,478 64,860 55,946 54,434 53,178 49,888 40,839 28.51%
-
NP to SH 59,478 64,860 55,946 54,434 53,178 49,888 40,839 28.51%
-
Tax Rate 5.00% 5.00% 4.45% 4.81% 6.30% 6.02% 13.55% -
Total Cost 710,004 700,964 518,314 470,070 436,904 412,600 348,301 60.83%
-
Net Worth 408,591 265,328 336,130 233,376 226,947 226,853 240,295 42.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,533 4,667 - - 7,298 -
Div Payout % - - 13.47% 8.57% - - 17.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 408,591 265,328 336,130 233,376 226,947 226,853 240,295 42.50%
NOSH 265,318 265,328 231,814 233,376 226,947 226,853 112,287 77.49%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.73% 8.47% 9.74% 10.38% 10.85% 10.79% 10.49% -
ROE 14.56% 24.45% 16.64% 23.32% 23.43% 21.99% 17.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 290.02 288.63 247.72 224.75 215.95 203.87 346.56 -11.20%
EPS 22.42 24.44 21.09 20.55 23.42 21.96 36.37 -27.58%
DPS 0.00 0.00 3.25 2.00 0.00 0.00 6.50 -
NAPS 1.54 1.00 1.45 1.00 1.00 1.00 2.14 -19.71%
Adjusted Per Share Value based on latest NOSH - 233,154
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.12 29.98 22.48 20.53 19.19 18.11 15.23 57.62%
EPS 2.33 2.54 2.19 2.13 2.08 1.95 1.60 28.50%
DPS 0.00 0.00 0.29 0.18 0.00 0.00 0.29 -
NAPS 0.16 0.1039 0.1316 0.0914 0.0888 0.0888 0.0941 42.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.73 0.77 1.09 1.19 1.23 1.15 1.04 -
P/RPS 0.25 0.27 0.44 0.53 0.57 0.56 0.30 -11.45%
P/EPS 3.26 3.15 4.52 5.10 5.25 5.23 2.86 9.12%
EY 30.71 31.75 22.14 19.60 19.05 19.12 34.97 -8.30%
DY 0.00 0.00 2.98 1.68 0.00 0.00 6.25 -
P/NAPS 0.47 0.77 0.75 1.19 1.23 1.15 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 -
Price 0.56 0.80 0.87 1.10 1.09 1.20 1.00 -
P/RPS 0.19 0.28 0.35 0.49 0.50 0.59 0.29 -24.58%
P/EPS 2.50 3.27 3.60 4.72 4.65 5.46 2.75 -6.16%
EY 40.03 30.56 27.74 21.20 21.50 18.33 36.37 6.60%
DY 0.00 0.00 3.74 1.82 0.00 0.00 6.50 -
P/NAPS 0.36 0.80 0.60 1.10 1.09 1.20 0.47 -16.29%

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