[SUPERMX] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.72%
YoY- 154.58%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 234,825 220,652 196,417 237,562 188,485 192,372 182,825 18.21%
PBT 48,828 54,282 50,260 46,722 31,349 23,466 4,092 424.55%
Tax -2,976 -2,809 -6,740 -6,572 -5,566 -3,759 -2,606 9.28%
NP 45,852 51,473 43,520 40,150 25,783 19,707 1,486 889.96%
-
NP to SH 45,852 51,473 43,520 40,150 25,783 19,707 1,486 889.96%
-
Tax Rate 6.09% 5.17% 13.41% 14.07% 17.75% 16.02% 63.69% -
Total Cost 188,973 169,179 152,897 197,412 162,702 172,665 181,339 2.79%
-
Net Worth 651,691 632,219 558,107 498,560 456,242 434,986 22,372 852.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,485 - - 6,629 - - 391 682.40%
Div Payout % 18.51% - - 16.51% - - 26.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 651,691 632,219 558,107 498,560 456,242 434,986 22,372 852.59%
NOSH 339,422 271,338 268,321 265,191 265,257 265,235 22,372 515.91%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.53% 23.33% 22.16% 16.90% 13.68% 10.24% 0.81% -
ROE 7.04% 8.14% 7.80% 8.05% 5.65% 4.53% 6.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.18 81.32 73.20 89.58 71.06 72.53 817.18 -80.80%
EPS 13.51 18.97 16.22 15.14 9.72 7.43 0.56 739.80%
DPS 2.50 0.00 0.00 2.50 0.00 0.00 1.75 26.92%
NAPS 1.92 2.33 2.08 1.88 1.72 1.64 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 265,191
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.19 8.64 7.69 9.30 7.38 7.53 7.16 18.15%
EPS 1.79 2.02 1.70 1.57 1.01 0.77 0.06 867.91%
DPS 0.33 0.00 0.00 0.26 0.00 0.00 0.02 551.45%
NAPS 0.2551 0.2475 0.2185 0.1952 0.1786 0.1703 0.0088 849.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.92 3.39 2.36 1.25 0.83 0.44 0.40 -
P/RPS 4.22 4.17 3.22 1.40 1.17 0.61 0.05 1839.79%
P/EPS 21.62 17.87 14.55 8.26 8.54 5.92 6.02 135.06%
EY 4.63 5.60 6.87 12.11 11.71 16.89 16.61 -57.42%
DY 0.86 0.00 0.00 2.00 0.00 0.00 4.38 -66.31%
P/NAPS 1.52 1.45 1.13 0.66 0.48 0.27 0.40 144.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 24/02/09 -
Price 2.67 3.45 2.73 1.64 0.98 0.75 0.39 -
P/RPS 3.86 4.24 3.73 1.83 1.38 1.03 0.05 1727.54%
P/EPS 19.76 18.19 16.83 10.83 10.08 10.09 5.87 125.11%
EY 5.06 5.50 5.94 9.23 9.92 9.91 17.03 -55.57%
DY 0.94 0.00 0.00 1.52 0.00 0.00 4.49 -64.84%
P/NAPS 1.39 1.48 1.31 0.87 0.57 0.46 0.39 133.87%

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