[SUPERMX] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -20.22%
YoY- -30.13%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 271,419 237,920 241,370 246,208 235,104 234,825 220,652 14.78%
PBT 34,088 27,935 25,614 34,424 41,448 48,828 54,282 -26.64%
Tax -3,188 -5,283 -1,210 -4,024 -3,305 -2,976 -2,809 8.79%
NP 30,900 22,652 24,404 30,400 38,143 45,852 51,473 -28.81%
-
NP to SH 30,910 22,652 24,404 30,409 38,117 45,852 51,473 -28.79%
-
Tax Rate 9.35% 18.91% 4.72% 11.69% 7.97% 6.09% 5.17% -
Total Cost 240,519 215,268 216,966 215,808 196,961 188,973 169,179 26.40%
-
Net Worth 751,497 679,819 706,968 680,187 688,412 651,691 632,219 12.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,201 - - 17,004 - 8,485 - -
Div Payout % 33.00% - - 55.92% - 18.51% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 751,497 679,819 706,968 680,187 688,412 651,691 632,219 12.20%
NOSH 340,043 339,909 339,888 340,093 339,119 339,422 271,338 16.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.38% 9.52% 10.11% 12.35% 16.22% 19.53% 23.33% -
ROE 4.11% 3.33% 3.45% 4.47% 5.54% 7.04% 8.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.82 70.00 71.01 72.39 69.33 69.18 81.32 -1.23%
EPS 9.09 7.04 7.18 8.94 11.24 13.51 18.97 -38.73%
DPS 3.00 0.00 0.00 5.00 0.00 2.50 0.00 -
NAPS 2.21 2.00 2.08 2.00 2.03 1.92 2.33 -3.46%
Adjusted Per Share Value based on latest NOSH - 340,093
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.63 9.31 9.45 9.64 9.20 9.19 8.64 14.80%
EPS 1.21 0.89 0.96 1.19 1.49 1.79 2.02 -28.91%
DPS 0.40 0.00 0.00 0.67 0.00 0.33 0.00 -
NAPS 0.2942 0.2661 0.2768 0.2663 0.2695 0.2551 0.2475 12.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 1.86 2.15 1.99 1.89 2.92 3.39 -
P/RPS 1.60 2.66 3.03 2.75 2.73 4.22 4.17 -47.16%
P/EPS 14.08 27.91 29.94 22.26 16.81 21.62 17.87 -14.68%
EY 7.10 3.58 3.34 4.49 5.95 4.63 5.60 17.12%
DY 2.34 0.00 0.00 2.51 0.00 0.86 0.00 -
P/NAPS 0.58 0.93 1.03 1.00 0.93 1.52 1.45 -45.68%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 -
Price 1.61 1.55 1.98 2.12 2.20 2.67 3.45 -
P/RPS 2.02 2.21 2.79 2.93 3.17 3.86 4.24 -38.97%
P/EPS 17.71 23.26 27.58 23.71 19.57 19.76 18.19 -1.76%
EY 5.65 4.30 3.63 4.22 5.11 5.06 5.50 1.80%
DY 1.86 0.00 0.00 2.36 0.00 0.94 0.00 -
P/NAPS 0.73 0.78 0.95 1.06 1.08 1.39 1.48 -37.54%

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