[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 130.83%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 220,652 803,633 618,419 380,856 192,372 811,823 628,998 -50.29%
PBT 54,282 151,470 101,537 54,814 23,466 51,998 47,906 8.69%
Tax -2,809 -24,885 -15,896 -9,324 -3,759 -5,001 -2,395 11.22%
NP 51,473 126,585 85,641 45,490 19,707 46,997 45,511 8.56%
-
NP to SH 51,473 126,585 85,641 45,490 19,707 46,997 45,511 8.56%
-
Tax Rate 5.17% 16.43% 15.66% 17.01% 16.02% 9.62% 5.00% -
Total Cost 169,179 677,048 532,778 335,366 172,665 764,826 583,487 -56.22%
-
Net Worth 632,219 557,962 498,776 456,226 434,986 302,614 421,701 31.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 6,632 - - 6,345 3,978 -
Div Payout % - - 7.74% - - 13.50% 8.74% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 632,219 557,962 498,776 456,226 434,986 302,614 421,701 31.02%
NOSH 271,338 268,250 265,306 265,247 265,235 195,235 265,220 1.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.33% 15.75% 13.85% 11.94% 10.24% 5.79% 7.24% -
ROE 8.14% 22.69% 17.17% 9.97% 4.53% 15.53% 10.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 81.32 299.58 233.10 143.58 72.53 415.82 237.16 -51.04%
EPS 18.97 47.19 32.28 17.15 7.43 17.72 17.16 6.92%
DPS 0.00 0.00 2.50 0.00 0.00 3.25 1.50 -
NAPS 2.33 2.08 1.88 1.72 1.64 1.55 1.59 29.04%
Adjusted Per Share Value based on latest NOSH - 265,257
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.11 29.54 22.73 14.00 7.07 29.84 23.12 -50.29%
EPS 1.89 4.65 3.15 1.67 0.72 1.73 1.67 8.60%
DPS 0.00 0.00 0.24 0.00 0.00 0.23 0.15 -
NAPS 0.2324 0.2051 0.1833 0.1677 0.1599 0.1112 0.155 31.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.39 2.36 1.25 0.83 0.44 0.40 0.54 -
P/RPS 4.17 0.79 0.54 0.58 0.61 0.10 0.23 591.36%
P/EPS 17.87 5.00 3.87 4.84 5.92 1.66 3.15 218.42%
EY 5.60 20.00 25.82 20.66 16.89 60.18 31.78 -68.60%
DY 0.00 0.00 2.00 0.00 0.00 8.13 2.78 -
P/NAPS 1.45 1.13 0.66 0.48 0.27 0.26 0.34 163.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 24/02/09 27/11/08 -
Price 3.45 2.73 1.64 0.98 0.75 0.39 0.47 -
P/RPS 4.24 0.91 0.70 0.68 1.03 0.09 0.20 667.41%
P/EPS 18.19 5.79 5.08 5.71 10.09 1.62 2.74 253.63%
EY 5.50 17.29 19.68 17.50 9.91 61.72 36.51 -71.72%
DY 0.00 0.00 1.52 0.00 0.00 8.33 3.19 -
P/NAPS 1.48 1.31 0.87 0.57 0.46 0.25 0.30 190.07%

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