[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.22%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 958,580 965,480 977,281 920,774 910,954 882,608 803,633 12.50%
PBT 107,100 102,456 183,835 192,750 206,228 217,128 151,470 -20.68%
Tax -13,132 -4,840 -24,880 -12,121 -11,572 -11,236 -24,885 -34.77%
NP 93,968 97,616 158,955 180,629 194,656 205,892 126,585 -18.06%
-
NP to SH 93,968 97,616 158,939 180,594 194,656 205,892 126,585 -18.06%
-
Tax Rate 12.26% 4.72% 13.53% 6.29% 5.61% 5.17% 16.43% -
Total Cost 864,612 867,864 818,326 740,145 716,298 676,716 677,048 17.75%
-
Net Worth 679,565 706,968 690,335 688,938 651,802 632,219 557,962 14.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 25,505 11,312 16,974 - - -
Div Payout % - - 16.05% 6.26% 8.72% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 679,565 706,968 690,335 688,938 651,802 632,219 557,962 14.08%
NOSH 339,782 339,888 340,066 339,378 339,480 271,338 268,250 17.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.80% 10.11% 16.27% 19.62% 21.37% 23.33% 15.75% -
ROE 13.83% 13.81% 23.02% 26.21% 29.86% 32.57% 22.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 282.12 284.06 287.38 271.31 268.34 325.28 299.58 -3.93%
EPS 29.14 28.72 46.74 53.21 57.34 75.88 47.19 -27.54%
DPS 0.00 0.00 7.50 3.33 5.00 0.00 0.00 -
NAPS 2.00 2.08 2.03 2.03 1.92 2.33 2.08 -2.58%
Adjusted Per Share Value based on latest NOSH - 339,119
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.23 35.49 35.92 33.84 33.48 32.44 29.54 12.49%
EPS 3.45 3.59 5.84 6.64 7.15 7.57 4.65 -18.08%
DPS 0.00 0.00 0.94 0.42 0.62 0.00 0.00 -
NAPS 0.2498 0.2599 0.2537 0.2532 0.2396 0.2324 0.2051 14.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.86 2.15 1.99 1.89 2.92 3.39 2.36 -
P/RPS 0.66 0.76 0.69 0.70 1.09 1.04 0.79 -11.32%
P/EPS 6.73 7.49 4.26 3.55 5.09 4.47 5.00 21.97%
EY 14.87 13.36 23.49 28.16 19.64 22.38 20.00 -17.97%
DY 0.00 0.00 3.77 1.76 1.71 0.00 0.00 -
P/NAPS 0.93 1.03 0.98 0.93 1.52 1.45 1.13 -12.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 -
Price 1.55 1.98 2.12 2.20 2.67 3.45 2.73 -
P/RPS 0.55 0.70 0.74 0.81 1.00 1.06 0.91 -28.58%
P/EPS 5.60 6.89 4.54 4.13 4.66 4.55 5.79 -2.20%
EY 17.84 14.51 22.05 24.19 21.48 21.99 17.29 2.11%
DY 0.00 0.00 3.54 1.52 1.87 0.00 0.00 -
P/NAPS 0.78 0.95 1.04 1.08 1.39 1.48 1.31 -29.29%

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