[SUPERMX] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.85%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 193,286 191,456 180,881 148,338 129,419 115,622 112,030 43.89%
PBT 14,237 17,068 15,660 14,513 15,106 13,271 11,480 15.44%
Tax -712 -853 -1,092 -276 -989 -799 -1,868 -47.46%
NP 13,525 16,215 14,568 14,237 14,117 12,472 9,612 25.59%
-
NP to SH 13,525 16,215 14,568 14,237 14,117 12,472 9,612 25.59%
-
Tax Rate 5.00% 5.00% 6.97% 1.90% 6.55% 6.02% 16.27% -
Total Cost 179,761 175,241 166,313 134,101 115,302 103,150 102,418 45.55%
-
Net Worth 408,573 265,328 231,751 233,154 227,030 226,853 240,299 42.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,055 3,497 - - 7,298 -
Div Payout % - - 27.84% 24.57% - - 75.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 408,573 265,328 231,751 233,154 227,030 226,853 240,299 42.50%
NOSH 265,307 265,328 231,751 233,154 227,030 226,853 112,289 77.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.00% 8.47% 8.05% 9.60% 10.91% 10.79% 8.58% -
ROE 3.31% 6.11% 6.29% 6.11% 6.22% 5.50% 4.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.85 72.16 78.05 63.62 57.01 50.97 99.77 -18.92%
EPS 5.10 6.11 5.49 5.37 6.22 5.49 8.56 -29.21%
DPS 0.00 0.00 1.75 1.50 0.00 0.00 6.50 -
NAPS 1.54 1.00 1.00 1.00 1.00 1.00 2.14 -19.71%
Adjusted Per Share Value based on latest NOSH - 233,154
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.57 7.49 7.08 5.81 5.07 4.53 4.39 43.84%
EPS 0.53 0.63 0.57 0.56 0.55 0.49 0.38 24.85%
DPS 0.00 0.00 0.16 0.14 0.00 0.00 0.29 -
NAPS 0.1599 0.1039 0.0907 0.0913 0.0889 0.0888 0.0941 42.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.73 0.77 1.09 1.19 1.23 1.15 1.04 -
P/RPS 1.00 1.07 1.40 1.87 2.16 2.26 1.04 -2.58%
P/EPS 14.32 12.60 17.34 19.49 19.78 20.92 12.15 11.58%
EY 6.98 7.94 5.77 5.13 5.06 4.78 8.23 -10.40%
DY 0.00 0.00 1.61 1.26 0.00 0.00 6.25 -
P/NAPS 0.47 0.77 1.09 1.19 1.23 1.15 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 -
Price 0.56 0.80 0.87 1.10 1.09 1.20 1.00 -
P/RPS 0.77 1.11 1.11 1.73 1.91 2.35 1.00 -16.00%
P/EPS 10.99 13.09 13.84 18.01 17.53 21.83 11.68 -3.98%
EY 9.10 7.64 7.23 5.55 5.70 4.58 8.56 4.16%
DY 0.00 0.00 2.01 1.36 0.00 0.00 6.50 -
P/NAPS 0.36 0.80 0.87 1.10 1.09 1.20 0.47 -16.29%

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