[SUPERMX] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.47%
YoY- 62.17%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 236,982 218,423 192,993 170,280 153,720 141,163 125,282 52.89%
PBT 37,611 34,631 28,899 24,597 22,670 20,041 15,952 77.05%
Tax -5,140 -4,062 -4,263 -3,408 -2,954 -2,661 -776 252.29%
NP 32,471 30,569 24,636 21,189 19,716 17,380 15,176 65.96%
-
NP to SH 32,471 30,569 24,636 21,189 19,716 17,380 15,176 65.96%
-
Tax Rate 13.67% 11.73% 14.75% 13.86% 13.03% 13.28% 4.86% -
Total Cost 204,511 187,854 168,357 149,091 134,004 123,783 110,106 51.04%
-
Net Worth 183,012 81,118 130,911 124,512 118,343 60,404 53,819 125.96%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 183,012 81,118 130,911 124,512 118,343 60,404 53,819 125.96%
NOSH 89,711 81,118 80,809 80,852 80,505 60,404 53,819 40.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.70% 14.00% 12.77% 12.44% 12.83% 12.31% 12.11% -
ROE 17.74% 37.68% 18.82% 17.02% 16.66% 28.77% 28.20% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 264.16 269.26 238.82 210.61 190.94 233.70 232.78 8.78%
EPS 36.19 37.68 30.49 26.21 24.49 28.77 28.20 18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.00 1.62 1.54 1.47 1.00 1.00 60.77%
Adjusted Per Share Value based on latest NOSH - 80,852
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.28 8.55 7.56 6.67 6.02 5.53 4.90 53.01%
EPS 1.27 1.20 0.96 0.83 0.77 0.68 0.59 66.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0318 0.0512 0.0487 0.0463 0.0236 0.0211 125.64%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.10 1.17 1.00 1.04 1.24 0.88 0.64 -
P/RPS 0.42 0.43 0.42 0.49 0.65 0.38 0.27 34.21%
P/EPS 3.04 3.10 3.28 3.97 5.06 3.06 2.27 21.47%
EY 32.90 32.21 30.49 25.20 19.75 32.70 44.06 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.17 0.62 0.68 0.84 0.88 0.64 -10.69%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 -
Price 1.09 1.25 1.14 1.00 1.00 1.12 0.91 -
P/RPS 0.41 0.46 0.48 0.47 0.52 0.48 0.39 3.38%
P/EPS 3.01 3.32 3.74 3.82 4.08 3.89 3.23 -4.58%
EY 33.21 30.15 26.74 26.21 24.49 25.69 30.99 4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.25 0.70 0.65 0.68 1.12 0.91 -30.23%

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