[SUPERMX] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	843,116	814,836	801,244	807,939	812,740	811,824	809,880	2.72%
YoY %	3.47%	1.70%	-0.83%	-0.59%	0.11%	0.24%	-	-
Horiz. %	104.10%	100.61%	98.93%	99.76%	100.35%	100.24%	100.00%	-
PBT	182,613	151,797	105,629	75,508	58,396	51,998	63,566	102.21%
YoY %	20.30%	43.71%	39.89%	29.30%	12.30%	-18.20%	-	-
Horiz. %	287.28%	238.80%	166.17%	118.79%	91.87%	81.80%	100.00%	-
Tax	-21,687	-22,637	-18,503	-12,761	-7,907	-5,001	-3,487	238.57%
YoY %	4.20%	-22.34%	-45.00%	-61.39%	-58.11%	-43.42%	-	-
Horiz. %	621.94%	649.18%	530.63%	365.96%	226.76%	143.42%	100.00%	-
NP	160,926	129,160	87,126	62,747	50,489	46,997	60,079	92.98%
YoY %	24.59%	48.25%	38.85%	24.28%	7.43%	-21.77%	-	-
Horiz. %	267.86%	214.98%	145.02%	104.44%	84.04%	78.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,926	129,160	87,126	62,747	50,489	46,997	60,079	92.98%
YoY %	24.59%	48.25%	38.85%	24.28%	7.43%	-21.77%	-	-
Horiz. %	267.86%	214.98%	145.02%	104.44%	84.04%	78.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.88%	14.91%	17.52%	16.90%	13.54%	9.62%	5.49%	-
YoY %	-20.32%	-14.90%	3.67%	24.82%	40.75%	75.23%	-	-
Horiz. %	216.39%	271.58%	319.13%	307.83%	246.63%	175.23%	100.00%	-
Total Cost	682,190	685,676	714,118	745,192	762,251	764,827	749,801	-6.11%
YoY %	-0.51%	-3.98%	-4.17%	-2.24%	-0.34%	2.00%	-	-
Horiz. %	90.98%	91.45%	95.24%	99.39%	101.66%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	632,219	558,107	498,560	456,242	434,986	22,372	422,127	30.93%
YoY %	13.28%	11.94%	9.28%	4.89%	1,844.33%	-94.70%	-	-
Horiz. %	149.77%	132.21%	118.11%	108.08%	103.05%	5.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	-	391	4,373	4,373	4,373	8,037	-
YoY %	-	-	-91.06%	0.00%	0.00%	-45.59%	-	-
Horiz. %	-	-	4.86%	54.41%	54.41%	54.41%	100.00%	-
Div Payout %	-	-	0.45%	6.97%	8.66%	9.31%	13.38%	-
YoY %	-	-	-93.54%	-19.52%	-6.98%	-30.42%	-	-
Horiz. %	-	-	3.36%	52.09%	64.72%	69.58%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	632,219	558,107	498,560	456,242	434,986	22,372	422,127	30.93%
YoY %	13.28%	11.94%	9.28%	4.89%	1,844.33%	-94.70%	-	-
Horiz. %	149.77%	132.21%	118.11%	108.08%	103.05%	5.30%	100.00%	-
NOSH	271,338	268,321	265,191	265,257	265,235	22,372	265,488	1.46%
YoY %	1.12%	1.18%	-0.02%	0.01%	1,085.57%	-91.57%	-	-
Horiz. %	102.20%	101.07%	99.89%	99.91%	99.90%	8.43%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	19.09%	15.85%	10.87%	7.77%	6.21%	5.79%	7.42%	-
YoY %	20.44%	45.81%	39.90%	25.12%	7.25%	-21.97%	-	-
Horiz. %	257.28%	213.61%	146.50%	104.72%	83.69%	78.03%	100.00%	-
ROE	25.45%	23.14%	17.48%	13.75%	11.61%	210.06%	14.23%	-
YoY %	9.98%	32.38%	27.13%	18.43%	-94.47%	1,376.18%	-	-
Horiz. %	178.85%	162.61%	122.84%	96.63%	81.59%	1,476.18%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	310.72	303.68	302.14	304.59	306.42	3,628.65	305.05	1.23%
YoY %	2.32%	0.51%	-0.80%	-0.60%	-91.56%	1,089.53%	-	-
Horiz. %	101.86%	99.55%	99.05%	99.85%	100.45%	1,189.53%	100.00%	-
EPS	59.31	48.14	32.85	23.66	19.04	210.06	22.63	90.20%
YoY %	23.20%	46.54%	38.84%	24.26%	-90.94%	828.24%	-	-
Horiz. %	262.09%	212.73%	145.16%	104.55%	84.14%	928.24%	100.00%	-
DPS	0.00	0.00	0.15	1.65	1.65	19.55	3.03	-
YoY %	0.00%	0.00%	-90.91%	0.00%	-91.56%	545.21%	-	-
Horiz. %	0.00%	0.00%	4.95%	54.46%	54.46%	645.21%	100.00%	-
NAPS	2.33	2.08	1.88	1.72	1.64	1.00	1.59	29.04%
YoY %	12.02%	10.64%	9.30%	4.88%	64.00%	-37.11%	-	-
Horiz. %	146.54%	130.82%	118.24%	108.18%	103.14%	62.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,257
RPS	30.99	29.95	29.45	29.70	29.87	29.84	29.77	2.71%
YoY %	3.47%	1.70%	-0.84%	-0.57%	0.10%	0.24%	-	-
Horiz. %	104.10%	100.60%	98.93%	99.76%	100.34%	100.24%	100.00%	-
EPS	5.92	4.75	3.20	2.31	1.86	1.73	2.21	92.99%
YoY %	24.63%	48.44%	38.53%	24.19%	7.51%	-21.72%	-	-
Horiz. %	267.87%	214.93%	144.80%	104.52%	84.16%	78.28%	100.00%	-
DPS	0.00	0.00	0.01	0.16	0.16	0.16	0.30	-
YoY %	0.00%	0.00%	-93.75%	0.00%	0.00%	-46.67%	-	-
Horiz. %	0.00%	0.00%	3.33%	53.33%	53.33%	53.33%	100.00%	-
NAPS	0.2324	0.2051	0.1833	0.1677	0.1599	0.0082	0.1552	30.91%
YoY %	13.31%	11.89%	9.30%	4.88%	1,850.00%	-94.72%	-	-
Horiz. %	149.74%	132.15%	118.11%	108.05%	103.03%	5.28%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.39	2.36	1.25	0.83	0.44	0.40	0.54	-
P/RPS	1.09	0.78	0.41	0.27	0.14	0.01	0.18	232.59%
YoY %	39.74%	90.24%	51.85%	92.86%	1,300.00%	-94.44%	-	-
Horiz. %	605.56%	433.33%	227.78%	150.00%	77.78%	5.56%	100.00%	-
P/EPS	5.72	4.90	3.80	3.51	2.31	0.19	2.39	79.01%
YoY %	16.73%	28.95%	8.26%	51.95%	1,115.79%	-92.05%	-	-
Horiz. %	239.33%	205.02%	159.00%	146.86%	96.65%	7.95%	100.00%	-
EY	17.50	20.40	26.28	28.50	43.26	525.16	41.91	-44.16%
YoY %	-14.22%	-22.37%	-7.79%	-34.12%	-91.76%	1,153.07%	-	-
Horiz. %	41.76%	48.68%	62.71%	68.00%	103.22%	1,253.07%	100.00%	-
DY	0.00	0.00	0.12	1.99	3.75	48.88	5.61	-
YoY %	0.00%	0.00%	-93.97%	-46.93%	-92.33%	771.30%	-	-
Horiz. %	0.00%	0.00%	2.14%	35.47%	66.84%	871.30%	100.00%	-
P/NAPS	1.45	1.13	0.66	0.48	0.27	0.40	0.34	163.21%
YoY %	28.32%	71.21%	37.50%	77.78%	-32.50%	17.65%	-	-
Horiz. %	426.47%	332.35%	194.12%	141.18%	79.41%	117.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	19/04/10	19/02/10	15/10/09	10/07/09	08/05/09	24/02/09	27/11/08	-
Price	3.45	2.73	1.64	0.98	0.75	0.39	0.47	-
P/RPS	1.11	0.90	0.54	0.32	0.24	0.01	0.15	280.20%
YoY %	23.33%	66.67%	68.75%	33.33%	2,300.00%	-93.33%	-	-
Horiz. %	740.00%	600.00%	360.00%	213.33%	160.00%	6.67%	100.00%	-
P/EPS	5.82	5.67	4.99	4.14	3.94	0.19	2.08	98.69%
YoY %	2.65%	13.63%	20.53%	5.08%	1,973.68%	-90.87%	-	-
Horiz. %	279.81%	272.60%	239.90%	199.04%	189.42%	9.13%	100.00%	-
EY	17.19	17.63	20.03	24.14	25.38	538.63	48.15	-49.70%
YoY %	-2.50%	-11.98%	-17.03%	-4.89%	-95.29%	1,018.65%	-	-
Horiz. %	35.70%	36.61%	41.60%	50.13%	52.71%	1,118.65%	100.00%	-
DY	0.00	0.00	0.09	1.68	2.20	50.13	6.44	-
YoY %	0.00%	0.00%	-94.64%	-23.64%	-95.61%	678.42%	-	-
Horiz. %	0.00%	0.00%	1.40%	26.09%	34.16%	778.42%	100.00%	-
P/NAPS	1.48	1.31	0.87	0.57	0.46	0.39	0.30	190.07%
YoY %	12.98%	50.57%	52.63%	23.91%	17.95%	30.00%	-	-
Horiz. %	493.33%	436.67%	290.00%	190.00%	153.33%	130.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos