[SUPERMX] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -90.58%
YoY- -89.8%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 237,562 188,485 192,372 182,825 244,257 193,286 191,456 15.45%
PBT 46,722 31,349 23,466 4,092 16,601 14,237 17,068 95.56%
Tax -6,572 -5,566 -3,759 -2,606 -830 -712 -853 289.60%
NP 40,150 25,783 19,707 1,486 15,771 13,525 16,215 82.92%
-
NP to SH 40,150 25,783 19,707 1,486 15,771 13,525 16,215 82.92%
-
Tax Rate 14.07% 17.75% 16.02% 63.69% 5.00% 5.00% 5.00% -
Total Cost 197,412 162,702 172,665 181,339 228,486 179,761 175,241 8.25%
-
Net Worth 498,560 456,242 434,986 22,372 422,127 408,573 265,328 52.21%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,629 - - 391 3,982 - - -
Div Payout % 16.51% - - 26.35% 25.25% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 498,560 456,242 434,986 22,372 422,127 408,573 265,328 52.21%
NOSH 265,191 265,257 265,235 22,372 265,488 265,307 265,328 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.90% 13.68% 10.24% 0.81% 6.46% 7.00% 8.47% -
ROE 8.05% 5.65% 4.53% 6.64% 3.74% 3.31% 6.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.58 71.06 72.53 817.18 92.00 72.85 72.16 15.49%
EPS 15.14 9.72 7.43 0.56 5.95 5.10 6.11 83.01%
DPS 2.50 0.00 0.00 1.75 1.50 0.00 0.00 -
NAPS 1.88 1.72 1.64 1.00 1.59 1.54 1.00 52.26%
Adjusted Per Share Value based on latest NOSH - 22,372
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.73 6.93 7.07 6.72 8.98 7.10 7.04 15.40%
EPS 1.48 0.95 0.72 0.05 0.58 0.50 0.60 82.46%
DPS 0.24 0.00 0.00 0.01 0.15 0.00 0.00 -
NAPS 0.1833 0.1677 0.1599 0.0082 0.1552 0.1502 0.0975 52.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.25 0.83 0.44 0.40 0.54 0.73 0.77 -
P/RPS 1.40 1.17 0.61 0.05 0.59 1.00 1.07 19.60%
P/EPS 8.26 8.54 5.92 6.02 9.09 14.32 12.60 -24.51%
EY 12.11 11.71 16.89 16.61 11.00 6.98 7.94 32.46%
DY 2.00 0.00 0.00 4.38 2.78 0.00 0.00 -
P/NAPS 0.66 0.48 0.27 0.40 0.34 0.47 0.77 -9.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 15/10/09 10/07/09 08/05/09 24/02/09 27/11/08 22/08/08 29/05/08 -
Price 1.64 0.98 0.75 0.39 0.47 0.56 0.80 -
P/RPS 1.83 1.38 1.03 0.05 0.51 0.77 1.11 39.51%
P/EPS 10.83 10.08 10.09 5.87 7.91 10.99 13.09 -11.85%
EY 9.23 9.92 9.91 17.03 12.64 9.10 7.64 13.41%
DY 1.52 0.00 0.00 4.49 3.19 0.00 0.00 -
P/NAPS 0.87 0.57 0.46 0.39 0.30 0.36 0.80 5.74%

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