[SUPERMX] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.11%
YoY- 77.93%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 308,156 284,688 269,615 254,144 236,982 218,423 192,993 36.65%
PBT 42,809 41,300 44,897 43,774 37,611 34,631 28,899 29.97%
Tax -5,002 -5,027 -6,196 -6,072 -5,140 -4,062 -4,263 11.25%
NP 37,807 36,273 38,701 37,702 32,471 30,569 24,636 33.08%
-
NP to SH 37,807 36,273 38,701 37,702 32,471 30,569 24,636 33.08%
-
Tax Rate 11.68% 12.17% 13.80% 13.87% 13.67% 11.73% 14.75% -
Total Cost 270,349 248,415 230,914 216,442 204,511 187,854 168,357 37.16%
-
Net Worth 113,011 179,605 191,337 186,704 183,012 81,118 130,911 -9.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,182 7,182 4,488 4,488 - - - -
Div Payout % 19.00% 19.80% 11.60% 11.90% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 113,011 179,605 191,337 186,704 183,012 81,118 130,911 -9.34%
NOSH 113,011 89,802 89,830 89,761 89,711 81,118 80,809 25.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.27% 12.74% 14.35% 14.83% 13.70% 14.00% 12.77% -
ROE 33.45% 20.20% 20.23% 20.19% 17.74% 37.68% 18.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 272.68 317.02 300.14 283.13 264.16 269.26 238.82 9.25%
EPS 33.45 40.39 43.08 42.00 36.19 37.68 30.49 6.37%
DPS 6.36 8.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 2.13 2.08 2.04 1.00 1.62 -27.52%
Adjusted Per Share Value based on latest NOSH - 89,761
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.33 10.46 9.91 9.34 8.71 8.03 7.09 36.72%
EPS 1.39 1.33 1.42 1.39 1.19 1.12 0.91 32.66%
DPS 0.26 0.26 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.0415 0.066 0.0703 0.0686 0.0673 0.0298 0.0481 -9.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.94 1.12 0.83 1.03 1.10 1.17 1.00 -
P/RPS 0.34 0.35 0.28 0.36 0.42 0.43 0.42 -13.15%
P/EPS 2.81 2.77 1.93 2.45 3.04 3.10 3.28 -9.80%
EY 35.59 36.06 51.91 40.78 32.90 32.21 30.49 10.87%
DY 6.76 7.14 6.02 4.85 0.00 0.00 0.00 -
P/NAPS 0.94 0.56 0.39 0.50 0.54 1.17 0.62 32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 -
Price 0.86 0.94 1.00 0.94 1.09 1.25 1.14 -
P/RPS 0.32 0.30 0.33 0.33 0.41 0.46 0.48 -23.70%
P/EPS 2.57 2.33 2.32 2.24 3.01 3.32 3.74 -22.14%
EY 38.90 42.97 43.08 44.68 33.21 30.15 26.74 28.41%
DY 7.39 8.51 5.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.86 0.47 0.47 0.45 0.53 1.25 0.70 14.72%

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