[SUPERMX] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.65%
YoY- 57.09%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 331,573 308,156 284,688 269,615 254,144 236,982 218,423 32.18%
PBT 41,365 42,809 41,300 44,897 43,774 37,611 34,631 12.61%
Tax -4,292 -5,002 -5,027 -6,196 -6,072 -5,140 -4,062 3.75%
NP 37,073 37,807 36,273 38,701 37,702 32,471 30,569 13.76%
-
NP to SH 37,073 37,807 36,273 38,701 37,702 32,471 30,569 13.76%
-
Tax Rate 10.38% 11.68% 12.17% 13.80% 13.87% 13.67% 11.73% -
Total Cost 294,500 270,349 248,415 230,914 216,442 204,511 187,854 35.06%
-
Net Worth 225,312 113,011 179,605 191,337 186,704 183,012 81,118 97.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,694 7,182 7,182 4,488 4,488 - - -
Div Payout % 7.27% 19.00% 19.80% 11.60% 11.90% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 225,312 113,011 179,605 191,337 186,704 183,012 81,118 97.96%
NOSH 113,222 113,011 89,802 89,830 89,761 89,711 81,118 24.97%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.18% 12.27% 12.74% 14.35% 14.83% 13.70% 14.00% -
ROE 16.45% 33.45% 20.20% 20.23% 20.19% 17.74% 37.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 292.85 272.68 317.02 300.14 283.13 264.16 269.26 5.77%
EPS 32.74 33.45 40.39 43.08 42.00 36.19 37.68 -8.96%
DPS 2.38 6.36 8.00 5.00 5.00 0.00 0.00 -
NAPS 1.99 1.00 2.00 2.13 2.08 2.04 1.00 58.41%
Adjusted Per Share Value based on latest NOSH - 89,830
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.98 12.06 11.14 10.55 9.95 9.28 8.55 32.19%
EPS 1.45 1.48 1.42 1.52 1.48 1.27 1.20 13.48%
DPS 0.11 0.28 0.28 0.18 0.18 0.00 0.00 -
NAPS 0.0882 0.0442 0.0703 0.0749 0.0731 0.0716 0.0318 97.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.94 1.12 0.83 1.03 1.10 1.17 -
P/RPS 0.27 0.34 0.35 0.28 0.36 0.42 0.43 -26.73%
P/EPS 2.38 2.81 2.77 1.93 2.45 3.04 3.10 -16.19%
EY 41.98 35.59 36.06 51.91 40.78 32.90 32.21 19.37%
DY 3.05 6.76 7.14 6.02 4.85 0.00 0.00 -
P/NAPS 0.39 0.94 0.56 0.39 0.50 0.54 1.17 -52.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 -
Price 0.68 0.86 0.94 1.00 0.94 1.09 1.25 -
P/RPS 0.23 0.32 0.30 0.33 0.33 0.41 0.46 -37.08%
P/EPS 2.08 2.57 2.33 2.32 2.24 3.01 3.32 -26.84%
EY 48.15 38.90 42.97 43.08 44.68 33.21 30.15 36.74%
DY 3.50 7.39 8.51 5.00 5.32 0.00 0.00 -
P/NAPS 0.34 0.86 0.47 0.47 0.45 0.53 1.25 -58.11%

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