[SUPERMX] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.39%
YoY- 2828.67%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 235,104 234,825 220,652 196,417 237,562 188,485 192,372 14.29%
PBT 41,448 48,828 54,282 50,260 46,722 31,349 23,466 46.06%
Tax -3,305 -2,976 -2,809 -6,740 -6,572 -5,566 -3,759 -8.21%
NP 38,143 45,852 51,473 43,520 40,150 25,783 19,707 55.24%
-
NP to SH 38,117 45,852 51,473 43,520 40,150 25,783 19,707 55.17%
-
Tax Rate 7.97% 6.09% 5.17% 13.41% 14.07% 17.75% 16.02% -
Total Cost 196,961 188,973 169,179 152,897 197,412 162,702 172,665 9.16%
-
Net Worth 688,412 651,691 632,219 558,107 498,560 456,242 434,986 35.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 8,485 - - 6,629 - - -
Div Payout % - 18.51% - - 16.51% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 688,412 651,691 632,219 558,107 498,560 456,242 434,986 35.76%
NOSH 339,119 339,422 271,338 268,321 265,191 265,257 265,235 17.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.22% 19.53% 23.33% 22.16% 16.90% 13.68% 10.24% -
ROE 5.54% 7.04% 8.14% 7.80% 8.05% 5.65% 4.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.33 69.18 81.32 73.20 89.58 71.06 72.53 -2.96%
EPS 11.24 13.51 18.97 16.22 15.14 9.72 7.43 31.74%
DPS 0.00 2.50 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.03 1.92 2.33 2.08 1.88 1.72 1.64 15.26%
Adjusted Per Share Value based on latest NOSH - 268,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.20 9.19 8.64 7.69 9.30 7.38 7.53 14.27%
EPS 1.49 1.79 2.02 1.70 1.57 1.01 0.77 55.22%
DPS 0.00 0.33 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.2695 0.2551 0.2475 0.2185 0.1952 0.1786 0.1703 35.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.89 2.92 3.39 2.36 1.25 0.83 0.44 -
P/RPS 2.73 4.22 4.17 3.22 1.40 1.17 0.61 171.32%
P/EPS 16.81 21.62 17.87 14.55 8.26 8.54 5.92 100.39%
EY 5.95 4.63 5.60 6.87 12.11 11.71 16.89 -50.08%
DY 0.00 0.86 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.93 1.52 1.45 1.13 0.66 0.48 0.27 127.90%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 -
Price 2.20 2.67 3.45 2.73 1.64 0.98 0.75 -
P/RPS 3.17 3.86 4.24 3.73 1.83 1.38 1.03 111.43%
P/EPS 19.57 19.76 18.19 16.83 10.83 10.08 10.09 55.46%
EY 5.11 5.06 5.50 5.94 9.23 9.92 9.91 -35.67%
DY 0.00 0.94 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 1.08 1.39 1.48 1.31 0.87 0.57 0.46 76.55%

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