[SUPERMX] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.13%
YoY- -6.72%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 115,622 112,030 102,077 89,380 85,653 83,566 72,974 35.94%
PBT 13,271 11,480 14,001 11,214 10,547 9,347 10,257 18.75%
Tax -799 -1,868 -1,971 -1,024 -1,540 -454 -1,274 -26.75%
NP 12,472 9,612 12,030 10,190 9,007 8,893 8,983 24.47%
-
NP to SH 12,472 9,612 12,030 10,190 9,007 8,893 8,983 24.47%
-
Tax Rate 6.02% 16.27% 14.08% 9.13% 14.60% 4.86% 12.42% -
Total Cost 103,150 102,418 90,047 79,190 76,646 74,673 63,991 37.51%
-
Net Worth 226,853 240,299 231,389 225,312 214,721 179,605 191,337 12.03%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,298 - 3,962 - 2,694 - -
Div Payout % - 75.93% - 38.89% - 30.29% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 226,853 240,299 231,389 225,312 214,721 179,605 191,337 12.03%
NOSH 226,853 112,289 112,324 113,222 113,011 89,802 89,830 85.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.79% 8.58% 11.79% 11.40% 10.52% 10.64% 12.31% -
ROE 5.50% 4.00% 5.20% 4.52% 4.19% 4.95% 4.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.97 99.77 90.88 78.94 75.79 93.06 81.24 -26.73%
EPS 5.49 8.56 10.71 9.00 7.97 9.90 10.00 -32.97%
DPS 0.00 6.50 0.00 3.50 0.00 3.00 0.00 -
NAPS 1.00 2.14 2.06 1.99 1.90 2.00 2.13 -39.62%
Adjusted Per Share Value based on latest NOSH - 113,222
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.25 4.12 3.75 3.29 3.15 3.07 2.68 36.02%
EPS 0.46 0.35 0.44 0.37 0.33 0.33 0.33 24.81%
DPS 0.00 0.27 0.00 0.15 0.00 0.10 0.00 -
NAPS 0.0834 0.0883 0.0851 0.0828 0.0789 0.066 0.0703 12.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.15 1.04 0.75 0.78 0.94 1.12 0.83 -
P/RPS 2.26 1.04 0.83 0.99 1.24 1.20 1.02 70.03%
P/EPS 20.92 12.15 7.00 8.67 11.79 11.31 8.30 85.31%
EY 4.78 8.23 14.28 11.54 8.48 8.84 12.05 -46.04%
DY 0.00 6.25 0.00 4.49 0.00 2.68 0.00 -
P/NAPS 1.15 0.49 0.36 0.39 0.49 0.56 0.39 105.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 24/02/06 28/11/05 -
Price 1.20 1.00 0.85 0.68 0.86 0.94 1.00 -
P/RPS 2.35 1.00 0.94 0.86 1.13 1.01 1.23 54.03%
P/EPS 21.83 11.68 7.94 7.56 10.79 9.49 10.00 68.36%
EY 4.58 8.56 12.60 13.24 9.27 10.53 10.00 -40.61%
DY 0.00 6.50 0.00 5.15 0.00 3.19 0.00 -
P/NAPS 1.20 0.47 0.41 0.34 0.45 0.47 0.47 86.91%

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