[SUPERMX] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.61%
YoY- 10.77%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 188,485 192,372 182,825 244,257 193,286 191,456 180,881 2.78%
PBT 31,349 23,466 4,092 16,601 14,237 17,068 15,660 58.90%
Tax -5,566 -3,759 -2,606 -830 -712 -853 -1,092 196.46%
NP 25,783 19,707 1,486 15,771 13,525 16,215 14,568 46.36%
-
NP to SH 25,783 19,707 1,486 15,771 13,525 16,215 14,568 46.36%
-
Tax Rate 17.75% 16.02% 63.69% 5.00% 5.00% 5.00% 6.97% -
Total Cost 162,702 172,665 181,339 228,486 179,761 175,241 166,313 -1.45%
-
Net Worth 456,242 434,986 22,372 422,127 408,573 265,328 231,751 57.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 391 3,982 - - 4,055 -
Div Payout % - - 26.35% 25.25% - - 27.84% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 456,242 434,986 22,372 422,127 408,573 265,328 231,751 57.14%
NOSH 265,257 265,235 22,372 265,488 265,307 265,328 231,751 9.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.68% 10.24% 0.81% 6.46% 7.00% 8.47% 8.05% -
ROE 5.65% 4.53% 6.64% 3.74% 3.31% 6.11% 6.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.06 72.53 817.18 92.00 72.85 72.16 78.05 -6.06%
EPS 9.72 7.43 0.56 5.95 5.10 6.11 5.49 46.40%
DPS 0.00 0.00 1.75 1.50 0.00 0.00 1.75 -
NAPS 1.72 1.64 1.00 1.59 1.54 1.00 1.00 43.60%
Adjusted Per Share Value based on latest NOSH - 265,488
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.38 7.53 7.16 9.56 7.57 7.49 7.08 2.80%
EPS 1.01 0.77 0.06 0.62 0.53 0.63 0.57 46.48%
DPS 0.00 0.00 0.02 0.16 0.00 0.00 0.16 -
NAPS 0.1786 0.1703 0.0088 0.1653 0.1599 0.1039 0.0907 57.16%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.44 0.40 0.54 0.73 0.77 1.09 -
P/RPS 1.17 0.61 0.05 0.59 1.00 1.07 1.40 -11.28%
P/EPS 8.54 5.92 6.02 9.09 14.32 12.60 17.34 -37.66%
EY 11.71 16.89 16.61 11.00 6.98 7.94 5.77 60.36%
DY 0.00 0.00 4.38 2.78 0.00 0.00 1.61 -
P/NAPS 0.48 0.27 0.40 0.34 0.47 0.77 1.09 -42.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 -
Price 0.98 0.75 0.39 0.47 0.56 0.80 0.87 -
P/RPS 1.38 1.03 0.05 0.51 0.77 1.11 1.11 15.63%
P/EPS 10.08 10.09 5.87 7.91 10.99 13.09 13.84 -19.06%
EY 9.92 9.91 17.03 12.64 9.10 7.64 7.23 23.49%
DY 0.00 0.00 4.49 3.19 0.00 0.00 2.01 -
P/NAPS 0.57 0.46 0.39 0.30 0.36 0.80 0.87 -24.58%

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