[SUPERMX] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.86%
YoY- 30.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 650,094 574,260 505,409 459,148 419,109 389,140 360,676 48.05%
PBT 62,347 58,550 54,370 53,858 49,966 47,242 45,109 24.05%
Tax -3,210 -3,156 -3,932 -5,627 -5,662 -6,403 -4,989 -25.45%
NP 59,137 55,394 50,438 48,231 44,304 40,839 40,120 29.48%
-
NP to SH 59,137 55,394 50,438 48,231 44,304 40,839 40,120 29.48%
-
Tax Rate 5.15% 5.39% 7.23% 10.45% 11.33% 13.55% 11.06% -
Total Cost 590,957 518,866 454,971 410,917 374,805 348,301 320,556 50.29%
-
Net Worth 265,328 231,751 233,154 227,030 226,853 240,299 231,389 9.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,552 7,552 3,497 - - 11,261 2,694 98.68%
Div Payout % 12.77% 13.63% 6.93% - - 27.58% 6.72% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 265,328 231,751 233,154 227,030 226,853 240,299 231,389 9.54%
NOSH 265,328 231,751 233,154 227,030 226,853 112,289 112,324 77.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.10% 9.65% 9.98% 10.50% 10.57% 10.49% 11.12% -
ROE 22.29% 23.90% 21.63% 21.24% 19.53% 17.00% 17.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 245.01 247.79 216.77 202.24 184.75 346.55 321.10 -16.48%
EPS 22.29 23.90 21.63 21.24 19.53 36.37 35.72 -26.95%
DPS 2.85 3.26 1.50 0.00 0.00 10.00 2.40 12.12%
NAPS 1.00 1.00 1.00 1.00 1.00 2.14 2.06 -38.20%
Adjusted Per Share Value based on latest NOSH - 227,030
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.45 22.48 19.79 17.97 16.41 15.23 14.12 48.05%
EPS 2.32 2.17 1.97 1.89 1.73 1.60 1.57 29.70%
DPS 0.30 0.30 0.14 0.00 0.00 0.44 0.11 95.08%
NAPS 0.1039 0.0907 0.0913 0.0889 0.0888 0.0941 0.0906 9.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.77 1.09 1.19 1.23 1.15 1.04 0.75 -
P/RPS 0.31 0.44 0.55 0.61 0.62 0.30 0.23 21.99%
P/EPS 3.45 4.56 5.50 5.79 5.89 2.86 2.10 39.18%
EY 28.95 21.93 18.18 17.27 16.98 34.97 47.62 -28.21%
DY 3.70 2.99 1.26 0.00 0.00 9.62 3.20 10.15%
P/NAPS 0.77 1.09 1.19 1.23 1.15 0.49 0.36 65.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 -
Price 0.80 0.87 1.10 1.09 1.20 1.00 0.85 -
P/RPS 0.33 0.35 0.51 0.54 0.65 0.29 0.26 17.20%
P/EPS 3.59 3.64 5.08 5.13 6.14 2.75 2.38 31.49%
EY 27.86 27.47 19.67 19.49 16.27 36.37 42.02 -23.94%
DY 3.56 3.75 1.36 0.00 0.00 10.00 2.82 16.79%
P/NAPS 0.80 0.87 1.10 1.09 1.20 0.47 0.41 56.08%

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