[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.7%
YoY- 95.32%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 199,906 184,854 174,504 141,163 130,800 126,620 124,276 37.16%
PBT 28,438 25,106 24,232 20,041 17,105 15,994 13,716 62.38%
Tax -3,253 -2,580 -1,948 -2,661 -1,116 -1,084 -776 159.30%
NP 25,185 22,526 22,284 17,380 15,989 14,910 12,940 55.69%
-
NP to SH 25,185 22,526 22,284 17,380 15,989 14,910 12,940 55.69%
-
Tax Rate 11.44% 10.28% 8.04% 13.28% 6.52% 6.78% 5.66% -
Total Cost 174,721 162,328 152,220 123,783 114,810 111,710 111,336 34.93%
-
Net Worth 130,937 124,515 118,343 84,574 72,662 79,189 75,176 44.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 130,937 124,515 118,343 84,574 72,662 79,189 75,176 44.61%
NOSH 80,825 80,854 80,505 60,410 53,824 39,994 39,987 59.65%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.60% 12.19% 12.77% 12.31% 12.22% 11.78% 10.41% -
ROE 19.23% 18.09% 18.83% 20.55% 22.00% 18.83% 17.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 247.33 228.63 216.76 233.67 243.01 316.59 310.79 -14.08%
EPS 31.16 27.86 27.68 26.44 29.71 37.28 32.36 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.54 1.47 1.40 1.35 1.98 1.88 -9.42%
Adjusted Per Share Value based on latest NOSH - 60,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.83 7.24 6.83 5.53 5.12 4.96 4.87 37.12%
EPS 0.99 0.88 0.87 0.68 0.63 0.58 0.51 55.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0487 0.0463 0.0331 0.0284 0.031 0.0294 44.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 1.04 1.24 0.88 0.64 0.60 0.37 -
P/RPS 0.40 0.45 0.57 0.38 0.26 0.19 0.12 122.65%
P/EPS 3.21 3.73 4.48 3.06 2.15 1.61 1.14 99.02%
EY 31.16 26.79 22.32 32.69 46.42 62.13 87.46 -49.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.84 0.63 0.47 0.30 0.20 112.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 -
Price 1.14 1.00 1.00 1.12 0.91 0.46 0.41 -
P/RPS 0.46 0.44 0.46 0.48 0.37 0.15 0.13 131.67%
P/EPS 3.66 3.59 3.61 3.89 3.06 1.23 1.27 102.12%
EY 27.33 27.86 27.68 25.69 32.64 81.04 78.93 -50.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.68 0.80 0.67 0.23 0.22 115.87%

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