[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.26%
YoY- 88.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 455,477 220,652 803,633 618,419 380,856 192,372 811,823 -32.04%
PBT 103,114 54,282 151,470 101,537 54,814 23,466 51,998 58.03%
Tax -5,786 -2,809 -24,885 -15,896 -9,324 -3,759 -5,001 10.23%
NP 97,328 51,473 126,585 85,641 45,490 19,707 46,997 62.68%
-
NP to SH 97,328 51,473 126,585 85,641 45,490 19,707 46,997 62.68%
-
Tax Rate 5.61% 5.17% 16.43% 15.66% 17.01% 16.02% 9.62% -
Total Cost 358,149 169,179 677,048 532,778 335,366 172,665 764,826 -39.78%
-
Net Worth 651,802 632,219 557,962 498,776 456,226 434,986 302,614 67.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,487 - - 6,632 - - 6,345 21.46%
Div Payout % 8.72% - - 7.74% - - 13.50% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 651,802 632,219 557,962 498,776 456,226 434,986 302,614 67.01%
NOSH 339,480 271,338 268,250 265,306 265,247 265,235 195,235 44.74%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.37% 23.33% 15.75% 13.85% 11.94% 10.24% 5.79% -
ROE 14.93% 8.14% 22.69% 17.17% 9.97% 4.53% 15.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 134.17 81.32 299.58 233.10 143.58 72.53 415.82 -53.05%
EPS 28.67 18.97 47.19 32.28 17.15 7.43 17.72 37.94%
DPS 2.50 0.00 0.00 2.50 0.00 0.00 3.25 -16.08%
NAPS 1.92 2.33 2.08 1.88 1.72 1.64 1.55 15.38%
Adjusted Per Share Value based on latest NOSH - 265,191
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.74 8.11 29.54 22.73 14.00 7.07 29.84 -32.05%
EPS 3.58 1.89 4.65 3.15 1.67 0.72 1.73 62.60%
DPS 0.31 0.00 0.00 0.24 0.00 0.00 0.23 22.08%
NAPS 0.2396 0.2324 0.2051 0.1833 0.1677 0.1599 0.1112 67.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.92 3.39 2.36 1.25 0.83 0.44 0.40 -
P/RPS 2.18 4.17 0.79 0.54 0.58 0.61 0.10 684.79%
P/EPS 10.18 17.87 5.00 3.87 4.84 5.92 1.66 236.15%
EY 9.82 5.60 20.00 25.82 20.66 16.89 60.18 -70.23%
DY 0.86 0.00 0.00 2.00 0.00 0.00 8.13 -77.72%
P/NAPS 1.52 1.45 1.13 0.66 0.48 0.27 0.26 225.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 24/02/09 -
Price 2.67 3.45 2.73 1.64 0.98 0.75 0.39 -
P/RPS 1.99 4.24 0.91 0.70 0.68 1.03 0.09 692.26%
P/EPS 9.31 18.19 5.79 5.08 5.71 10.09 1.62 221.87%
EY 10.74 5.50 17.29 19.68 17.50 9.91 61.72 -68.93%
DY 0.94 0.00 0.00 1.52 0.00 0.00 8.33 -76.74%
P/NAPS 1.39 1.48 1.31 0.87 0.57 0.46 0.25 214.83%

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