[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.91%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 524,505 490,082 462,488 389,140 369,480 350,066 342,612 32.79%
PBT 57,186 56,754 53,084 47,242 47,682 43,522 42,188 22.45%
Tax -2,752 -3,576 -3,196 -6,403 -6,046 -5,128 -6,160 -41.53%
NP 54,434 53,178 49,888 40,839 41,636 38,394 36,028 31.63%
-
NP to SH 54,434 53,178 49,888 40,839 41,636 38,394 36,028 31.63%
-
Tax Rate 4.81% 6.30% 6.02% 13.55% 12.68% 11.78% 14.60% -
Total Cost 470,070 436,904 412,600 348,301 327,844 311,672 306,584 32.93%
-
Net Worth 233,376 226,947 226,853 240,295 231,311 225,247 214,721 5.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,667 - - 7,298 - 7,923 - -
Div Payout % 8.57% - - 17.87% - 20.64% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 233,376 226,947 226,853 240,295 231,311 225,247 214,721 5.70%
NOSH 233,376 226,947 226,853 112,287 112,286 113,189 113,011 62.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.38% 10.85% 10.79% 10.49% 11.27% 10.97% 10.52% -
ROE 23.32% 23.43% 21.99% 17.00% 18.00% 17.05% 16.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 224.75 215.95 203.87 346.56 329.05 309.27 303.17 -18.07%
EPS 20.55 23.42 21.96 36.37 37.08 33.92 31.88 -25.35%
DPS 2.00 0.00 0.00 6.50 0.00 7.00 0.00 -
NAPS 1.00 1.00 1.00 2.14 2.06 1.99 1.90 -34.78%
Adjusted Per Share Value based on latest NOSH - 112,289
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.28 18.01 17.00 14.30 13.58 12.87 12.59 32.82%
EPS 2.00 1.95 1.83 1.50 1.53 1.41 1.32 31.88%
DPS 0.17 0.00 0.00 0.27 0.00 0.29 0.00 -
NAPS 0.0858 0.0834 0.0834 0.0883 0.085 0.0828 0.0789 5.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.19 1.23 1.15 1.04 0.75 0.78 0.94 -
P/RPS 0.53 0.57 0.56 0.30 0.23 0.25 0.31 42.93%
P/EPS 5.10 5.25 5.23 2.86 2.02 2.30 2.95 43.99%
EY 19.60 19.05 19.12 34.97 49.44 43.49 33.91 -30.58%
DY 1.68 0.00 0.00 6.25 0.00 8.97 0.00 -
P/NAPS 1.19 1.23 1.15 0.49 0.36 0.39 0.49 80.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 -
Price 1.10 1.09 1.20 1.00 0.85 0.68 0.86 -
P/RPS 0.49 0.50 0.59 0.29 0.26 0.22 0.28 45.17%
P/EPS 4.72 4.65 5.46 2.75 2.29 2.00 2.70 45.06%
EY 21.20 21.50 18.33 36.37 43.62 49.88 37.07 -31.07%
DY 1.82 0.00 0.00 6.50 0.00 10.29 0.00 -
P/NAPS 1.10 1.09 1.20 0.47 0.41 0.34 0.45 81.36%

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