[SUPERMX] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.27%
YoY- 161.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 246,208 235,104 234,825 220,652 196,417 237,562 188,485 19.43%
PBT 34,424 41,448 48,828 54,282 50,260 46,722 31,349 6.41%
Tax -4,024 -3,305 -2,976 -2,809 -6,740 -6,572 -5,566 -19.40%
NP 30,400 38,143 45,852 51,473 43,520 40,150 25,783 11.57%
-
NP to SH 30,409 38,117 45,852 51,473 43,520 40,150 25,783 11.59%
-
Tax Rate 11.69% 7.97% 6.09% 5.17% 13.41% 14.07% 17.75% -
Total Cost 215,808 196,961 188,973 169,179 152,897 197,412 162,702 20.65%
-
Net Worth 680,187 688,412 651,691 632,219 558,107 498,560 456,242 30.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,004 - 8,485 - - 6,629 - -
Div Payout % 55.92% - 18.51% - - 16.51% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 680,187 688,412 651,691 632,219 558,107 498,560 456,242 30.40%
NOSH 340,093 339,119 339,422 271,338 268,321 265,191 265,257 17.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.35% 16.22% 19.53% 23.33% 22.16% 16.90% 13.68% -
ROE 4.47% 5.54% 7.04% 8.14% 7.80% 8.05% 5.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.39 69.33 69.18 81.32 73.20 89.58 71.06 1.24%
EPS 8.94 11.24 13.51 18.97 16.22 15.14 9.72 -5.40%
DPS 5.00 0.00 2.50 0.00 0.00 2.50 0.00 -
NAPS 2.00 2.03 1.92 2.33 2.08 1.88 1.72 10.54%
Adjusted Per Share Value based on latest NOSH - 271,338
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.64 9.20 9.19 8.64 7.69 9.30 7.38 19.43%
EPS 1.19 1.49 1.79 2.02 1.70 1.57 1.01 11.52%
DPS 0.67 0.00 0.33 0.00 0.00 0.26 0.00 -
NAPS 0.2663 0.2695 0.2551 0.2475 0.2185 0.1952 0.1786 30.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 1.89 2.92 3.39 2.36 1.25 0.83 -
P/RPS 2.75 2.73 4.22 4.17 3.22 1.40 1.17 76.50%
P/EPS 22.26 16.81 21.62 17.87 14.55 8.26 8.54 89.06%
EY 4.49 5.95 4.63 5.60 6.87 12.11 11.71 -47.12%
DY 2.51 0.00 0.86 0.00 0.00 2.00 0.00 -
P/NAPS 1.00 0.93 1.52 1.45 1.13 0.66 0.48 62.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 -
Price 2.12 2.20 2.67 3.45 2.73 1.64 0.98 -
P/RPS 2.93 3.17 3.86 4.24 3.73 1.83 1.38 64.96%
P/EPS 23.71 19.57 19.76 18.19 16.83 10.83 10.08 76.59%
EY 4.22 5.11 5.06 5.50 5.94 9.23 9.92 -43.34%
DY 2.36 0.00 0.94 0.00 0.00 1.52 0.00 -
P/NAPS 1.06 1.08 1.39 1.48 1.31 0.87 0.57 51.05%

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