[SUPERMX] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.0%
YoY- -21.45%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 102,077 89,380 85,653 83,566 72,974 65,963 62,185 39.11%
PBT 14,001 11,214 10,547 9,347 10,257 12,658 9,038 33.84%
Tax -1,971 -1,024 -1,540 -454 -1,274 -1,734 -1,565 16.60%
NP 12,030 10,190 9,007 8,893 8,983 10,924 7,473 37.31%
-
NP to SH 12,030 10,190 9,007 8,893 8,983 10,924 7,473 37.31%
-
Tax Rate 14.08% 9.13% 14.60% 4.86% 12.42% 13.70% 17.32% -
Total Cost 90,047 79,190 76,646 74,673 63,991 55,039 54,712 39.35%
-
Net Worth 231,389 225,312 214,721 179,605 191,337 186,704 183,012 16.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 3,962 - 2,694 - - - -
Div Payout % - 38.89% - 30.29% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 231,389 225,312 214,721 179,605 191,337 186,704 183,012 16.90%
NOSH 112,324 113,222 113,011 89,802 89,830 89,761 89,711 16.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.79% 11.40% 10.52% 10.64% 12.31% 16.56% 12.02% -
ROE 5.20% 4.52% 4.19% 4.95% 4.69% 5.85% 4.08% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.88 78.94 75.79 93.06 81.24 73.49 69.32 19.76%
EPS 10.71 9.00 7.97 9.90 10.00 12.17 8.33 18.22%
DPS 0.00 3.50 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.06 1.99 1.90 2.00 2.13 2.08 2.04 0.65%
Adjusted Per Share Value based on latest NOSH - 89,802
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.75 3.29 3.15 3.07 2.68 2.42 2.29 38.88%
EPS 0.44 0.37 0.33 0.33 0.33 0.40 0.27 38.44%
DPS 0.00 0.15 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0851 0.0828 0.0789 0.066 0.0703 0.0686 0.0673 16.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.78 0.94 1.12 0.83 1.03 1.10 -
P/RPS 0.83 0.99 1.24 1.20 1.02 1.40 1.59 -35.14%
P/EPS 7.00 8.67 11.79 11.31 8.30 8.46 13.21 -34.49%
EY 14.28 11.54 8.48 8.84 12.05 11.82 7.57 52.61%
DY 0.00 4.49 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.49 0.56 0.39 0.50 0.54 -23.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 -
Price 0.85 0.68 0.86 0.94 1.00 0.94 1.09 -
P/RPS 0.94 0.86 1.13 1.01 1.23 1.28 1.57 -28.94%
P/EPS 7.94 7.56 10.79 9.49 10.00 7.72 13.09 -28.32%
EY 12.60 13.24 9.27 10.53 10.00 12.95 7.64 39.54%
DY 0.00 5.15 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.45 0.47 0.47 0.45 0.53 -15.71%

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