[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 89.09%
YoY- 113.95%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 241,370 977,281 690,581 455,477 220,652 803,633 618,419 -46.62%
PBT 25,614 183,835 144,563 103,114 54,282 151,470 101,537 -60.10%
Tax -1,210 -24,880 -9,091 -5,786 -2,809 -24,885 -15,896 -82.06%
NP 24,404 158,955 135,472 97,328 51,473 126,585 85,641 -56.72%
-
NP to SH 24,404 158,939 135,446 97,328 51,473 126,585 85,641 -56.72%
-
Tax Rate 4.72% 13.53% 6.29% 5.61% 5.17% 16.43% 15.66% -
Total Cost 216,966 818,326 555,109 358,149 169,179 677,048 532,778 -45.08%
-
Net Worth 706,968 690,335 688,938 651,802 632,219 557,962 498,776 26.20%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 25,505 8,484 8,487 - - 6,632 -
Div Payout % - 16.05% 6.26% 8.72% - - 7.74% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 706,968 690,335 688,938 651,802 632,219 557,962 498,776 26.20%
NOSH 339,888 340,066 339,378 339,480 271,338 268,250 265,306 17.97%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.11% 16.27% 19.62% 21.37% 23.33% 15.75% 13.85% -
ROE 3.45% 23.02% 19.66% 14.93% 8.14% 22.69% 17.17% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 71.01 287.38 203.48 134.17 81.32 299.58 233.10 -54.75%
EPS 7.18 46.74 39.91 28.67 18.97 47.19 32.28 -63.32%
DPS 0.00 7.50 2.50 2.50 0.00 0.00 2.50 -
NAPS 2.08 2.03 2.03 1.92 2.33 2.08 1.88 6.97%
Adjusted Per Share Value based on latest NOSH - 339,422
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.87 35.92 25.38 16.74 8.11 29.54 22.73 -46.62%
EPS 0.90 5.84 4.98 3.58 1.89 4.65 3.15 -56.65%
DPS 0.00 0.94 0.31 0.31 0.00 0.00 0.24 -
NAPS 0.2599 0.2537 0.2532 0.2396 0.2324 0.2051 0.1833 26.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.15 1.99 1.89 2.92 3.39 2.36 1.25 -
P/RPS 3.03 0.69 0.93 2.18 4.17 0.79 0.54 216.09%
P/EPS 29.94 4.26 4.74 10.18 17.87 5.00 3.87 291.65%
EY 3.34 23.49 21.12 9.82 5.60 20.00 25.82 -74.45%
DY 0.00 3.77 1.32 0.86 0.00 0.00 2.00 -
P/NAPS 1.03 0.98 0.93 1.52 1.45 1.13 0.66 34.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 -
Price 1.98 2.12 2.20 2.67 3.45 2.73 1.64 -
P/RPS 2.79 0.74 1.08 1.99 4.24 0.91 0.70 151.59%
P/EPS 27.58 4.54 5.51 9.31 18.19 5.79 5.08 209.22%
EY 3.63 22.05 18.14 10.74 5.50 17.29 19.68 -67.63%
DY 0.00 3.54 1.14 0.94 0.00 0.00 1.52 -
P/NAPS 0.95 1.04 1.08 1.39 1.48 1.31 0.87 6.04%

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