[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.13%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 369,480 350,066 342,612 284,688 268,162 256,296 248,740 30.15%
PBT 47,682 43,522 42,188 41,300 41,270 43,392 36,152 20.24%
Tax -6,046 -5,128 -6,160 -5,027 -6,097 -6,598 -6,260 -2.29%
NP 41,636 38,394 36,028 36,273 35,173 36,794 29,892 24.69%
-
NP to SH 41,636 38,394 36,028 36,273 35,173 36,794 29,892 24.69%
-
Tax Rate 12.68% 11.78% 14.60% 12.17% 14.77% 15.21% 17.32% -
Total Cost 327,844 311,672 306,584 248,415 232,989 219,502 218,848 30.89%
-
Net Worth 231,311 225,247 214,721 204,734 191,273 186,662 183,012 16.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 7,923 - 7,183 - - - -
Div Payout % - 20.64% - 19.80% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 231,311 225,247 214,721 204,734 191,273 186,662 183,012 16.88%
NOSH 112,286 113,189 113,011 89,795 89,799 89,741 89,711 16.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.27% 10.97% 10.52% 12.74% 13.12% 14.36% 12.02% -
ROE 18.00% 17.05% 16.78% 17.72% 18.39% 19.71% 16.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 329.05 309.27 303.17 317.04 298.62 285.59 277.27 12.07%
EPS 37.08 33.92 31.88 40.40 39.17 41.00 33.32 7.38%
DPS 0.00 7.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.06 1.99 1.90 2.28 2.13 2.08 2.04 0.65%
Adjusted Per Share Value based on latest NOSH - 89,802
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.58 12.87 12.59 10.46 9.86 9.42 9.14 30.17%
EPS 1.53 1.41 1.32 1.33 1.29 1.35 1.10 24.57%
DPS 0.00 0.29 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.085 0.0828 0.0789 0.0753 0.0703 0.0686 0.0673 16.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.78 0.94 1.12 0.83 1.03 1.10 -
P/RPS 0.23 0.25 0.31 0.35 0.28 0.36 0.40 -30.82%
P/EPS 2.02 2.30 2.95 2.77 2.12 2.51 3.30 -27.88%
EY 49.44 43.49 33.91 36.07 47.19 39.81 30.29 38.58%
DY 0.00 8.97 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.49 0.49 0.39 0.50 0.54 -23.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 -
Price 0.85 0.68 0.86 0.94 1.00 0.94 1.09 -
P/RPS 0.26 0.22 0.28 0.30 0.33 0.33 0.39 -23.66%
P/EPS 2.29 2.00 2.70 2.33 2.55 2.29 3.27 -21.12%
EY 43.62 49.88 37.07 42.97 39.17 43.62 30.57 26.71%
DY 0.00 10.29 0.00 8.51 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.45 0.41 0.47 0.45 0.53 -15.71%

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