[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.02%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 761,712 769,488 811,823 838,664 769,482 765,824 574,260 20.74%
PBT 109,628 93,864 51,998 63,874 62,608 68,272 58,550 51.97%
Tax -18,648 -15,036 -5,001 -3,193 -3,130 -3,412 -2,604 271.97%
NP 90,980 78,828 46,997 60,681 59,478 64,860 55,946 38.32%
-
NP to SH 90,980 78,828 46,997 60,681 59,478 64,860 55,946 38.32%
-
Tax Rate 17.01% 16.02% 9.62% 5.00% 5.00% 5.00% 4.45% -
Total Cost 670,732 690,660 764,826 777,982 710,004 700,964 518,314 18.76%
-
Net Worth 456,226 434,986 302,614 421,701 408,591 265,328 336,130 22.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 6,345 5,304 - - 7,533 -
Div Payout % - - 13.50% 8.74% - - 13.47% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 456,226 434,986 302,614 421,701 408,591 265,328 336,130 22.61%
NOSH 265,247 265,235 195,235 265,220 265,318 265,328 231,814 9.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.94% 10.24% 5.79% 7.24% 7.73% 8.47% 9.74% -
ROE 19.94% 18.12% 15.53% 14.39% 14.56% 24.45% 16.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 287.17 290.11 415.82 316.21 290.02 288.63 247.72 10.36%
EPS 34.30 29.72 17.72 22.88 22.42 24.44 21.09 38.33%
DPS 0.00 0.00 3.25 2.00 0.00 0.00 3.25 -
NAPS 1.72 1.64 1.55 1.59 1.54 1.00 1.45 12.06%
Adjusted Per Share Value based on latest NOSH - 265,488
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.82 30.12 31.78 32.83 30.12 29.98 22.48 20.74%
EPS 3.56 3.09 1.84 2.38 2.33 2.54 2.19 38.29%
DPS 0.00 0.00 0.25 0.21 0.00 0.00 0.29 -
NAPS 0.1786 0.1703 0.1185 0.1651 0.16 0.1039 0.1316 22.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.44 0.40 0.54 0.73 0.77 1.09 -
P/RPS 0.29 0.15 0.10 0.17 0.25 0.27 0.44 -24.28%
P/EPS 2.42 1.48 1.66 2.36 3.26 3.15 4.52 -34.08%
EY 41.33 67.55 60.18 42.37 30.71 31.75 22.14 51.66%
DY 0.00 0.00 8.13 3.70 0.00 0.00 2.98 -
P/NAPS 0.48 0.27 0.26 0.34 0.47 0.77 0.75 -25.75%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 -
Price 0.98 0.75 0.39 0.47 0.56 0.80 0.87 -
P/RPS 0.34 0.26 0.09 0.15 0.19 0.28 0.35 -1.91%
P/EPS 2.86 2.52 1.62 2.05 2.50 3.27 3.60 -14.23%
EY 35.00 39.63 61.72 48.68 40.03 30.56 27.74 16.78%
DY 0.00 0.00 8.33 4.26 0.00 0.00 3.74 -
P/NAPS 0.57 0.46 0.25 0.30 0.36 0.80 0.60 -3.36%

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