[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 22.16%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 574,260 524,505 490,082 462,488 389,140 369,480 350,066 38.96%
PBT 58,550 57,186 56,754 53,084 47,242 47,682 43,522 21.79%
Tax -2,604 -2,752 -3,576 -3,196 -6,403 -6,046 -5,128 -36.27%
NP 55,946 54,434 53,178 49,888 40,839 41,636 38,394 28.44%
-
NP to SH 55,946 54,434 53,178 49,888 40,839 41,636 38,394 28.44%
-
Tax Rate 4.45% 4.81% 6.30% 6.02% 13.55% 12.68% 11.78% -
Total Cost 518,314 470,070 436,904 412,600 348,301 327,844 311,672 40.23%
-
Net Worth 336,130 233,376 226,947 226,853 240,295 231,311 225,247 30.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,533 4,667 - - 7,298 - 7,923 -3.30%
Div Payout % 13.47% 8.57% - - 17.87% - 20.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 336,130 233,376 226,947 226,853 240,295 231,311 225,247 30.49%
NOSH 231,814 233,376 226,947 226,853 112,287 112,286 113,189 61.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.74% 10.38% 10.85% 10.79% 10.49% 11.27% 10.97% -
ROE 16.64% 23.32% 23.43% 21.99% 17.00% 18.00% 17.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 247.72 224.75 215.95 203.87 346.56 329.05 309.27 -13.71%
EPS 21.09 20.55 23.42 21.96 36.37 37.08 33.92 -27.08%
DPS 3.25 2.00 0.00 0.00 6.50 0.00 7.00 -39.95%
NAPS 1.45 1.00 1.00 1.00 2.14 2.06 1.99 -18.97%
Adjusted Per Share Value based on latest NOSH - 226,853
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.48 20.53 19.19 18.11 15.23 14.46 13.70 38.99%
EPS 2.19 2.13 2.08 1.95 1.60 1.63 1.50 28.60%
DPS 0.29 0.18 0.00 0.00 0.29 0.00 0.31 -4.33%
NAPS 0.1316 0.0914 0.0888 0.0888 0.0941 0.0906 0.0882 30.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.19 1.23 1.15 1.04 0.75 0.78 -
P/RPS 0.44 0.53 0.57 0.56 0.30 0.23 0.25 45.62%
P/EPS 4.52 5.10 5.25 5.23 2.86 2.02 2.30 56.70%
EY 22.14 19.60 19.05 19.12 34.97 49.44 43.49 -36.16%
DY 2.98 1.68 0.00 0.00 6.25 0.00 8.97 -51.93%
P/NAPS 0.75 1.19 1.23 1.15 0.49 0.36 0.39 54.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 -
Price 0.87 1.10 1.09 1.20 1.00 0.85 0.68 -
P/RPS 0.35 0.49 0.50 0.59 0.29 0.26 0.22 36.16%
P/EPS 3.60 4.72 4.65 5.46 2.75 2.29 2.00 47.81%
EY 27.74 21.20 21.50 18.33 36.37 43.62 49.88 -32.30%
DY 3.74 1.82 0.00 0.00 6.50 0.00 10.29 -48.97%
P/NAPS 0.60 1.10 1.09 1.20 0.47 0.41 0.34 45.88%

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