[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.99%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,000,945 958,580 965,480 977,281 920,774 910,954 882,608 8.74%
PBT 116,850 107,100 102,456 183,835 192,750 206,228 217,128 -33.81%
Tax -13,005 -13,132 -4,840 -24,880 -12,121 -11,572 -11,236 10.22%
NP 103,845 93,968 97,616 158,955 180,629 194,656 205,892 -36.61%
-
NP to SH 103,868 93,968 97,616 158,939 180,594 194,656 205,892 -36.60%
-
Tax Rate 11.13% 12.26% 4.72% 13.53% 6.29% 5.61% 5.17% -
Total Cost 897,100 864,612 867,864 818,326 740,145 716,298 676,716 20.65%
-
Net Worth 680,061 679,565 706,968 690,335 688,938 651,802 632,219 4.97%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,601 - - 25,505 11,312 16,974 - -
Div Payout % 13.09% - - 16.05% 6.26% 8.72% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 680,061 679,565 706,968 690,335 688,938 651,802 632,219 4.97%
NOSH 340,030 339,782 339,888 340,066 339,378 339,480 271,338 16.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.37% 9.80% 10.11% 16.27% 19.62% 21.37% 23.33% -
ROE 15.27% 13.83% 13.81% 23.02% 26.21% 29.86% 32.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 294.37 282.12 284.06 287.38 271.31 268.34 325.28 -6.43%
EPS 32.79 29.14 28.72 46.74 53.21 57.34 75.88 -42.81%
DPS 4.00 0.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 2.00 2.00 2.08 2.03 2.03 1.92 2.33 -9.67%
Adjusted Per Share Value based on latest NOSH - 340,093
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.79 35.23 35.49 35.92 33.84 33.48 32.44 8.74%
EPS 3.82 3.45 3.59 5.84 6.64 7.15 7.57 -36.58%
DPS 0.50 0.00 0.00 0.94 0.42 0.62 0.00 -
NAPS 0.25 0.2498 0.2599 0.2537 0.2532 0.2396 0.2324 4.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 1.86 2.15 1.99 1.89 2.92 3.39 -
P/RPS 0.43 0.66 0.76 0.69 0.70 1.09 1.04 -44.47%
P/EPS 4.19 6.73 7.49 4.26 3.55 5.09 4.47 -4.21%
EY 23.86 14.87 13.36 23.49 28.16 19.64 22.38 4.35%
DY 3.13 0.00 0.00 3.77 1.76 1.71 0.00 -
P/NAPS 0.64 0.93 1.03 0.98 0.93 1.52 1.45 -42.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 -
Price 1.61 1.55 1.98 2.12 2.20 2.67 3.45 -
P/RPS 0.55 0.55 0.70 0.74 0.81 1.00 1.06 -35.40%
P/EPS 5.27 5.60 6.89 4.54 4.13 4.66 4.55 10.27%
EY 18.97 17.84 14.51 22.05 24.19 21.48 21.99 -9.37%
DY 2.48 0.00 0.00 3.54 1.52 1.87 0.00 -
P/NAPS 0.81 0.78 0.95 1.04 1.08 1.39 1.48 -33.06%

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