[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 53.03%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 380,856 192,372 811,823 628,998 384,741 191,456 574,260 -23.96%
PBT 54,814 23,466 51,998 47,906 31,304 17,068 58,550 -4.30%
Tax -9,324 -3,759 -5,001 -2,395 -1,565 -853 -2,604 134.23%
NP 45,490 19,707 46,997 45,511 29,739 16,215 55,946 -12.89%
-
NP to SH 45,490 19,707 46,997 45,511 29,739 16,215 55,946 -12.89%
-
Tax Rate 17.01% 16.02% 9.62% 5.00% 5.00% 5.00% 4.45% -
Total Cost 335,366 172,665 764,826 583,487 355,002 175,241 518,314 -25.21%
-
Net Worth 456,226 434,986 302,614 421,701 408,591 265,328 336,130 22.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 6,345 3,978 - - 7,533 -
Div Payout % - - 13.50% 8.74% - - 13.47% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 456,226 434,986 302,614 421,701 408,591 265,328 336,130 22.61%
NOSH 265,247 265,235 195,235 265,220 265,318 265,328 231,814 9.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.94% 10.24% 5.79% 7.24% 7.73% 8.47% 9.74% -
ROE 9.97% 4.53% 15.53% 10.79% 7.28% 6.11% 16.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 143.58 72.53 415.82 237.16 145.01 72.16 247.72 -30.50%
EPS 17.15 7.43 17.72 17.16 11.21 6.11 21.09 -12.88%
DPS 0.00 0.00 3.25 1.50 0.00 0.00 3.25 -
NAPS 1.72 1.64 1.55 1.59 1.54 1.00 1.45 12.06%
Adjusted Per Share Value based on latest NOSH - 265,488
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.91 7.53 31.78 24.62 15.06 7.49 22.48 -23.96%
EPS 1.78 0.77 1.84 1.78 1.16 0.63 2.19 -12.91%
DPS 0.00 0.00 0.25 0.16 0.00 0.00 0.29 -
NAPS 0.1786 0.1703 0.1185 0.1651 0.16 0.1039 0.1316 22.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.44 0.40 0.54 0.73 0.77 1.09 -
P/RPS 0.58 0.61 0.10 0.23 0.50 1.07 0.44 20.24%
P/EPS 4.84 5.92 1.66 3.15 6.51 12.60 4.52 4.67%
EY 20.66 16.89 60.18 31.78 15.35 7.94 22.14 -4.51%
DY 0.00 0.00 8.13 2.78 0.00 0.00 2.98 -
P/NAPS 0.48 0.27 0.26 0.34 0.47 0.77 0.75 -25.75%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 -
Price 0.98 0.75 0.39 0.47 0.56 0.80 0.87 -
P/RPS 0.68 1.03 0.09 0.20 0.39 1.11 0.35 55.76%
P/EPS 5.71 10.09 1.62 2.74 5.00 13.09 3.60 36.04%
EY 17.50 9.91 61.72 36.51 20.02 7.64 27.74 -26.46%
DY 0.00 0.00 8.33 3.19 0.00 0.00 3.74 -
P/NAPS 0.57 0.46 0.25 0.30 0.36 0.80 0.60 -3.36%

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