[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.04%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 628,998 384,741 191,456 574,260 393,379 245,041 115,622 208.36%
PBT 47,906 31,304 17,068 58,550 42,890 28,377 13,271 134.76%
Tax -2,395 -1,565 -853 -2,604 -2,064 -1,788 -799 107.47%
NP 45,511 29,739 16,215 55,946 40,826 26,589 12,472 136.46%
-
NP to SH 45,511 29,739 16,215 55,946 40,826 26,589 12,472 136.46%
-
Tax Rate 5.00% 5.00% 5.00% 4.45% 4.81% 6.30% 6.02% -
Total Cost 583,487 355,002 175,241 518,314 352,553 218,452 103,150 216.47%
-
Net Worth 421,701 408,591 265,328 336,130 233,376 226,947 226,853 51.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,978 - - 7,533 3,500 - - -
Div Payout % 8.74% - - 13.47% 8.57% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,701 408,591 265,328 336,130 233,376 226,947 226,853 51.01%
NOSH 265,220 265,318 265,328 231,814 233,376 226,947 226,853 10.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.24% 7.73% 8.47% 9.74% 10.38% 10.85% 10.79% -
ROE 10.79% 7.28% 6.11% 16.64% 17.49% 11.72% 5.50% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 237.16 145.01 72.16 247.72 168.56 107.97 50.97 177.92%
EPS 17.16 11.21 6.11 21.09 15.41 11.71 5.49 113.33%
DPS 1.50 0.00 0.00 3.25 1.50 0.00 0.00 -
NAPS 1.59 1.54 1.00 1.45 1.00 1.00 1.00 36.11%
Adjusted Per Share Value based on latest NOSH - 231,751
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.12 14.14 7.04 21.11 14.46 9.01 4.25 208.36%
EPS 1.67 1.09 0.60 2.06 1.50 0.98 0.46 135.65%
DPS 0.15 0.00 0.00 0.28 0.13 0.00 0.00 -
NAPS 0.155 0.1502 0.0975 0.1235 0.0858 0.0834 0.0834 50.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.73 0.77 1.09 1.19 1.23 1.15 -
P/RPS 0.23 0.50 1.07 0.44 0.71 1.14 2.26 -78.11%
P/EPS 3.15 6.51 12.60 4.52 6.80 10.50 20.92 -71.59%
EY 31.78 15.35 7.94 22.14 14.70 9.53 4.78 252.35%
DY 2.78 0.00 0.00 2.98 1.26 0.00 0.00 -
P/NAPS 0.34 0.47 0.77 0.75 1.19 1.23 1.15 -55.52%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 -
Price 0.47 0.56 0.80 0.87 1.10 1.09 1.20 -
P/RPS 0.20 0.39 1.11 0.35 0.65 1.01 2.35 -80.56%
P/EPS 2.74 5.00 13.09 3.60 6.29 9.30 21.83 -74.83%
EY 36.51 20.02 7.64 27.74 15.90 10.75 4.58 297.54%
DY 3.19 0.00 0.00 3.74 1.36 0.00 0.00 -
P/NAPS 0.30 0.36 0.80 0.60 1.10 1.09 1.20 -60.21%

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