[SUPERMX] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.22%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 459,148 419,109 389,140 360,676 331,573 308,156 284,688 37.64%
PBT 53,858 49,966 47,242 45,109 41,365 42,809 41,300 19.42%
Tax -5,627 -5,662 -6,403 -4,989 -4,292 -5,002 -5,027 7.82%
NP 48,231 44,304 40,839 40,120 37,073 37,807 36,273 20.98%
-
NP to SH 48,231 44,304 40,839 40,120 37,073 37,807 36,273 20.98%
-
Tax Rate 10.45% 11.33% 13.55% 11.06% 10.38% 11.68% 12.17% -
Total Cost 410,917 374,805 348,301 320,556 294,500 270,349 248,415 39.99%
-
Net Worth 227,030 226,853 240,299 231,389 225,312 113,011 179,605 16.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 11,261 2,694 2,694 7,182 7,182 -
Div Payout % - - 27.58% 6.72% 7.27% 19.00% 19.80% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 227,030 226,853 240,299 231,389 225,312 113,011 179,605 16.95%
NOSH 227,030 226,853 112,289 112,324 113,222 113,011 89,802 85.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.50% 10.57% 10.49% 11.12% 11.18% 12.27% 12.74% -
ROE 21.24% 19.53% 17.00% 17.34% 16.45% 33.45% 20.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 202.24 184.75 346.55 321.10 292.85 272.68 317.02 -25.95%
EPS 21.24 19.53 36.37 35.72 32.74 33.45 40.39 -34.92%
DPS 0.00 0.00 10.00 2.40 2.38 6.36 8.00 -
NAPS 1.00 1.00 2.14 2.06 1.99 1.00 2.00 -37.08%
Adjusted Per Share Value based on latest NOSH - 112,324
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.88 15.40 14.30 13.26 12.19 11.33 10.46 37.70%
EPS 1.77 1.63 1.50 1.47 1.36 1.39 1.33 21.05%
DPS 0.00 0.00 0.41 0.10 0.10 0.26 0.26 -
NAPS 0.0834 0.0834 0.0883 0.0851 0.0828 0.0415 0.066 16.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.23 1.15 1.04 0.75 0.78 0.94 1.12 -
P/RPS 0.61 0.62 0.30 0.23 0.27 0.34 0.35 44.97%
P/EPS 5.79 5.89 2.86 2.10 2.38 2.81 2.77 63.70%
EY 17.27 16.98 34.97 47.62 41.98 35.59 36.06 -38.86%
DY 0.00 0.00 9.62 3.20 3.05 6.76 7.14 -
P/NAPS 1.23 1.15 0.49 0.36 0.39 0.94 0.56 69.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 24/02/06 -
Price 1.09 1.20 1.00 0.85 0.68 0.86 0.94 -
P/RPS 0.54 0.65 0.29 0.26 0.23 0.32 0.30 48.13%
P/EPS 5.13 6.14 2.75 2.38 2.08 2.57 2.33 69.48%
EY 19.49 16.27 36.37 42.02 48.15 38.90 42.97 -41.05%
DY 0.00 0.00 10.00 2.82 3.50 7.39 8.51 -
P/NAPS 1.09 1.20 0.47 0.41 0.34 0.86 0.47 75.47%

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