[SUPERMX] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.83%
YoY- 90.63%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 220,652 196,417 237,562 188,485 192,372 182,825 244,257 -6.55%
PBT 54,282 50,260 46,722 31,349 23,466 4,092 16,601 120.45%
Tax -2,809 -6,740 -6,572 -5,566 -3,759 -2,606 -830 125.58%
NP 51,473 43,520 40,150 25,783 19,707 1,486 15,771 120.18%
-
NP to SH 51,473 43,520 40,150 25,783 19,707 1,486 15,771 120.18%
-
Tax Rate 5.17% 13.41% 14.07% 17.75% 16.02% 63.69% 5.00% -
Total Cost 169,179 152,897 197,412 162,702 172,665 181,339 228,486 -18.17%
-
Net Worth 632,219 558,107 498,560 456,242 434,986 22,372 422,127 30.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 6,629 - - 391 3,982 -
Div Payout % - - 16.51% - - 26.35% 25.25% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 632,219 558,107 498,560 456,242 434,986 22,372 422,127 30.93%
NOSH 271,338 268,321 265,191 265,257 265,235 22,372 265,488 1.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.33% 22.16% 16.90% 13.68% 10.24% 0.81% 6.46% -
ROE 8.14% 7.80% 8.05% 5.65% 4.53% 6.64% 3.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 81.32 73.20 89.58 71.06 72.53 817.18 92.00 -7.90%
EPS 18.97 16.22 15.14 9.72 7.43 0.56 5.95 116.77%
DPS 0.00 0.00 2.50 0.00 0.00 1.75 1.50 -
NAPS 2.33 2.08 1.88 1.72 1.64 1.00 1.59 29.04%
Adjusted Per Share Value based on latest NOSH - 265,257
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.64 7.69 9.30 7.38 7.53 7.16 9.56 -6.52%
EPS 2.02 1.70 1.57 1.01 0.77 0.06 0.62 119.93%
DPS 0.00 0.00 0.26 0.00 0.00 0.02 0.16 -
NAPS 0.2475 0.2185 0.1952 0.1786 0.1703 0.0088 0.1653 30.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.39 2.36 1.25 0.83 0.44 0.40 0.54 -
P/RPS 4.17 3.22 1.40 1.17 0.61 0.05 0.59 268.72%
P/EPS 17.87 14.55 8.26 8.54 5.92 6.02 9.09 56.99%
EY 5.60 6.87 12.11 11.71 16.89 16.61 11.00 -36.26%
DY 0.00 0.00 2.00 0.00 0.00 4.38 2.78 -
P/NAPS 1.45 1.13 0.66 0.48 0.27 0.40 0.34 163.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 24/02/09 27/11/08 -
Price 3.45 2.73 1.64 0.98 0.75 0.39 0.47 -
P/RPS 4.24 3.73 1.83 1.38 1.03 0.05 0.51 310.92%
P/EPS 18.19 16.83 10.83 10.08 10.09 5.87 7.91 74.31%
EY 5.50 5.94 9.23 9.92 9.91 17.03 12.64 -42.60%
DY 0.00 0.00 1.52 0.00 0.00 4.49 3.19 -
P/NAPS 1.48 1.31 0.87 0.57 0.46 0.39 0.30 190.07%

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