[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.05%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 284,688 268,162 256,296 248,740 218,423 199,906 184,854 33.25%
PBT 41,300 41,270 43,392 36,152 34,273 28,438 25,106 39.22%
Tax -5,027 -6,097 -6,598 -6,260 -4,063 -3,253 -2,580 55.81%
NP 36,273 35,173 36,794 29,892 30,210 25,185 22,526 37.26%
-
NP to SH 36,273 35,173 36,794 29,892 30,210 25,185 22,526 37.26%
-
Tax Rate 12.17% 14.77% 15.21% 17.32% 11.85% 11.44% 10.28% -
Total Cost 248,415 232,989 219,502 218,848 188,213 174,721 162,328 32.69%
-
Net Worth 204,734 191,273 186,662 183,012 139,466 130,937 124,515 39.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,183 - - - - - - -
Div Payout % 19.80% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 204,734 191,273 186,662 183,012 139,466 130,937 124,515 39.18%
NOSH 89,795 89,799 89,741 89,711 81,085 80,825 80,854 7.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.74% 13.12% 14.36% 12.02% 13.83% 12.60% 12.19% -
ROE 17.72% 18.39% 19.71% 16.33% 21.66% 19.23% 18.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.04 298.62 285.59 277.27 269.37 247.33 228.63 24.27%
EPS 40.40 39.17 41.00 33.32 37.37 31.16 27.86 28.02%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.13 2.08 2.04 1.72 1.62 1.54 29.80%
Adjusted Per Share Value based on latest NOSH - 89,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.46 9.86 9.42 9.14 8.03 7.35 6.79 33.28%
EPS 1.33 1.29 1.35 1.10 1.11 0.93 0.83 36.81%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0703 0.0686 0.0673 0.0513 0.0481 0.0458 39.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 0.83 1.03 1.10 1.17 1.00 1.04 -
P/RPS 0.35 0.28 0.36 0.40 0.43 0.40 0.45 -15.38%
P/EPS 2.77 2.12 2.51 3.30 3.14 3.21 3.73 -17.94%
EY 36.07 47.19 39.81 30.29 31.84 31.16 26.79 21.86%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.50 0.54 0.68 0.62 0.68 -19.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 -
Price 0.94 1.00 0.94 1.09 1.25 1.14 1.00 -
P/RPS 0.30 0.33 0.33 0.39 0.46 0.46 0.44 -22.47%
P/EPS 2.33 2.55 2.29 3.27 3.36 3.66 3.59 -24.97%
EY 42.97 39.17 43.62 30.57 29.81 27.33 27.86 33.38%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.45 0.53 0.73 0.70 0.65 -26.38%

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