[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.55%
YoY- -16.0%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 824,558 761,712 769,488 811,823 838,664 769,482 765,824 5.04%
PBT 135,382 109,628 93,864 51,998 63,874 62,608 68,272 57.77%
Tax -21,194 -18,648 -15,036 -5,001 -3,193 -3,130 -3,412 237.53%
NP 114,188 90,980 78,828 46,997 60,681 59,478 64,860 45.75%
-
NP to SH 114,188 90,980 78,828 46,997 60,681 59,478 64,860 45.75%
-
Tax Rate 15.65% 17.01% 16.02% 9.62% 5.00% 5.00% 5.00% -
Total Cost 710,370 670,732 690,660 764,826 777,982 710,004 700,964 0.89%
-
Net Worth 498,776 456,226 434,986 302,614 421,701 408,591 265,328 52.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,843 - - 6,345 5,304 - - -
Div Payout % 7.74% - - 13.50% 8.74% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 498,776 456,226 434,986 302,614 421,701 408,591 265,328 52.25%
NOSH 265,306 265,247 265,235 195,235 265,220 265,318 265,328 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.85% 11.94% 10.24% 5.79% 7.24% 7.73% 8.47% -
ROE 22.89% 19.94% 18.12% 15.53% 14.39% 14.56% 24.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 310.79 287.17 290.11 415.82 316.21 290.02 288.63 5.05%
EPS 43.04 34.30 29.72 17.72 22.88 22.42 24.44 45.77%
DPS 3.33 0.00 0.00 3.25 2.00 0.00 0.00 -
NAPS 1.88 1.72 1.64 1.55 1.59 1.54 1.00 52.26%
Adjusted Per Share Value based on latest NOSH - 22,372
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.31 28.00 28.28 29.84 30.83 28.28 28.15 5.04%
EPS 4.20 3.34 2.90 1.73 2.23 2.19 2.38 45.98%
DPS 0.33 0.00 0.00 0.23 0.19 0.00 0.00 -
NAPS 0.1833 0.1677 0.1599 0.1112 0.155 0.1502 0.0975 52.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.25 0.83 0.44 0.40 0.54 0.73 0.77 -
P/RPS 0.40 0.29 0.15 0.10 0.17 0.25 0.27 29.92%
P/EPS 2.90 2.42 1.48 1.66 2.36 3.26 3.15 -5.35%
EY 34.43 41.33 67.55 60.18 42.37 30.71 31.75 5.54%
DY 2.67 0.00 0.00 8.13 3.70 0.00 0.00 -
P/NAPS 0.66 0.48 0.27 0.26 0.34 0.47 0.77 -9.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 15/10/09 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.64 0.98 0.75 0.39 0.47 0.56 0.80 -
P/RPS 0.53 0.34 0.26 0.09 0.15 0.19 0.28 52.95%
P/EPS 3.81 2.86 2.52 1.62 2.05 2.50 3.27 10.71%
EY 26.24 35.00 39.63 61.72 48.68 40.03 30.56 -9.65%
DY 2.03 0.00 0.00 8.33 4.26 0.00 0.00 -
P/NAPS 0.87 0.57 0.46 0.25 0.30 0.36 0.80 5.74%

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