[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 3.27%
YoY- -16.0%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 618,419 380,856 192,372 811,823 628,998 384,741 191,456 118.35%
PBT 101,537 54,814 23,466 51,998 47,906 31,304 17,068 227.96%
Tax -15,896 -9,324 -3,759 -5,001 -2,395 -1,565 -853 601.64%
NP 85,641 45,490 19,707 46,997 45,511 29,739 16,215 202.97%
-
NP to SH 85,641 45,490 19,707 46,997 45,511 29,739 16,215 202.97%
-
Tax Rate 15.66% 17.01% 16.02% 9.62% 5.00% 5.00% 5.00% -
Total Cost 532,778 335,366 172,665 764,826 583,487 355,002 175,241 109.72%
-
Net Worth 498,776 456,226 434,986 302,614 421,701 408,591 265,328 52.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,632 - - 6,345 3,978 - - -
Div Payout % 7.74% - - 13.50% 8.74% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 498,776 456,226 434,986 302,614 421,701 408,591 265,328 52.25%
NOSH 265,306 265,247 265,235 195,235 265,220 265,318 265,328 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.85% 11.94% 10.24% 5.79% 7.24% 7.73% 8.47% -
ROE 17.17% 9.97% 4.53% 15.53% 10.79% 7.28% 6.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 233.10 143.58 72.53 415.82 237.16 145.01 72.16 118.36%
EPS 32.28 17.15 7.43 17.72 17.16 11.21 6.11 203.03%
DPS 2.50 0.00 0.00 3.25 1.50 0.00 0.00 -
NAPS 1.88 1.72 1.64 1.55 1.59 1.54 1.00 52.26%
Adjusted Per Share Value based on latest NOSH - 22,372
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.73 14.00 7.07 29.84 23.12 14.14 7.04 118.29%
EPS 3.15 1.67 0.72 1.73 1.67 1.09 0.60 201.76%
DPS 0.24 0.00 0.00 0.23 0.15 0.00 0.00 -
NAPS 0.1833 0.1677 0.1599 0.1112 0.155 0.1502 0.0975 52.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.25 0.83 0.44 0.40 0.54 0.73 0.77 -
P/RPS 0.54 0.58 0.61 0.10 0.23 0.50 1.07 -36.58%
P/EPS 3.87 4.84 5.92 1.66 3.15 6.51 12.60 -54.44%
EY 25.82 20.66 16.89 60.18 31.78 15.35 7.94 119.33%
DY 2.00 0.00 0.00 8.13 2.78 0.00 0.00 -
P/NAPS 0.66 0.48 0.27 0.26 0.34 0.47 0.77 -9.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 15/10/09 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.64 0.98 0.75 0.39 0.47 0.56 0.80 -
P/RPS 0.70 0.68 1.03 0.09 0.20 0.39 1.11 -26.44%
P/EPS 5.08 5.71 10.09 1.62 2.74 5.00 13.09 -46.76%
EY 19.68 17.50 9.91 61.72 36.51 20.02 7.64 87.80%
DY 1.52 0.00 0.00 8.33 3.19 0.00 0.00 -
P/NAPS 0.87 0.57 0.46 0.25 0.30 0.36 0.80 5.74%

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