[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.51%
YoY- 88.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 910,954 882,608 803,633 824,558 761,712 769,488 811,823 8.00%
PBT 206,228 217,128 151,470 135,382 109,628 93,864 51,998 151.19%
Tax -11,572 -11,236 -24,885 -21,194 -18,648 -15,036 -5,001 75.21%
NP 194,656 205,892 126,585 114,188 90,980 78,828 46,997 158.58%
-
NP to SH 194,656 205,892 126,585 114,188 90,980 78,828 46,997 158.58%
-
Tax Rate 5.61% 5.17% 16.43% 15.65% 17.01% 16.02% 9.62% -
Total Cost 716,298 676,716 677,048 710,370 670,732 690,660 764,826 -4.28%
-
Net Worth 651,802 632,219 557,962 498,776 456,226 434,986 302,614 67.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,974 - - 8,843 - - 6,345 93.05%
Div Payout % 8.72% - - 7.74% - - 13.50% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 651,802 632,219 557,962 498,776 456,226 434,986 302,614 67.01%
NOSH 339,480 271,338 268,250 265,306 265,247 265,235 195,235 44.74%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.37% 23.33% 15.75% 13.85% 11.94% 10.24% 5.79% -
ROE 29.86% 32.57% 22.69% 22.89% 19.94% 18.12% 15.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 268.34 325.28 299.58 310.79 287.17 290.11 415.82 -25.38%
EPS 57.34 75.88 47.19 43.04 34.30 29.72 17.72 119.24%
DPS 5.00 0.00 0.00 3.33 0.00 0.00 3.25 33.37%
NAPS 1.92 2.33 2.08 1.88 1.72 1.64 1.55 15.38%
Adjusted Per Share Value based on latest NOSH - 265,191
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.66 34.55 31.46 32.28 29.82 30.12 31.78 8.00%
EPS 7.62 8.06 4.96 4.47 3.56 3.09 1.84 158.55%
DPS 0.66 0.00 0.00 0.35 0.00 0.00 0.25 91.35%
NAPS 0.2552 0.2475 0.2184 0.1953 0.1786 0.1703 0.1185 67.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.92 3.39 2.36 1.25 0.83 0.44 0.40 -
P/RPS 1.09 1.04 0.79 0.40 0.29 0.15 0.10 393.76%
P/EPS 5.09 4.47 5.00 2.90 2.42 1.48 1.66 111.49%
EY 19.64 22.38 20.00 34.43 41.33 67.55 60.18 -52.69%
DY 1.71 0.00 0.00 2.67 0.00 0.00 8.13 -64.73%
P/NAPS 1.52 1.45 1.13 0.66 0.48 0.27 0.26 225.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 24/02/09 -
Price 2.67 3.45 2.73 1.64 0.98 0.75 0.39 -
P/RPS 1.00 1.06 0.91 0.53 0.34 0.26 0.09 400.13%
P/EPS 4.66 4.55 5.79 3.81 2.86 2.52 1.62 102.65%
EY 21.48 21.99 17.29 26.24 35.00 39.63 61.72 -50.61%
DY 1.87 0.00 0.00 2.03 0.00 0.00 8.33 -63.16%
P/NAPS 1.39 1.48 1.31 0.87 0.57 0.46 0.25 214.83%

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