[SUPERMX] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.58%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 713,961 650,094 574,260 505,409 459,148 419,109 389,140 49.92%
PBT 61,478 62,347 58,550 54,370 53,858 49,966 47,242 19.21%
Tax -2,933 -3,210 -3,156 -3,932 -5,627 -5,662 -6,403 -40.60%
NP 58,545 59,137 55,394 50,438 48,231 44,304 40,839 27.16%
-
NP to SH 58,545 59,137 55,394 50,438 48,231 44,304 40,839 27.16%
-
Tax Rate 4.77% 5.15% 5.39% 7.23% 10.45% 11.33% 13.55% -
Total Cost 655,416 590,957 518,866 454,971 410,917 374,805 348,301 52.47%
-
Net Worth 408,573 265,328 231,751 233,154 227,030 226,853 240,299 42.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,552 7,552 7,552 3,497 - - 11,261 -23.40%
Div Payout % 12.90% 12.77% 13.63% 6.93% - - 27.58% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 408,573 265,328 231,751 233,154 227,030 226,853 240,299 42.50%
NOSH 265,307 265,328 231,751 233,154 227,030 226,853 112,289 77.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.20% 9.10% 9.65% 9.98% 10.50% 10.57% 10.49% -
ROE 14.33% 22.29% 23.90% 21.63% 21.24% 19.53% 17.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 269.11 245.01 247.79 216.77 202.24 184.75 346.55 -15.52%
EPS 22.07 22.29 23.90 21.63 21.24 19.53 36.37 -28.34%
DPS 2.85 2.85 3.26 1.50 0.00 0.00 10.00 -56.72%
NAPS 1.54 1.00 1.00 1.00 1.00 1.00 2.14 -19.71%
Adjusted Per Share Value based on latest NOSH - 233,154
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.24 23.90 21.11 18.58 16.88 15.40 14.30 49.93%
EPS 2.15 2.17 2.04 1.85 1.77 1.63 1.50 27.15%
DPS 0.28 0.28 0.28 0.13 0.00 0.00 0.41 -22.46%
NAPS 0.1502 0.0975 0.0852 0.0857 0.0834 0.0834 0.0883 42.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.73 0.77 1.09 1.19 1.23 1.15 1.04 -
P/RPS 0.27 0.31 0.44 0.55 0.61 0.62 0.30 -6.78%
P/EPS 3.31 3.45 4.56 5.50 5.79 5.89 2.86 10.24%
EY 30.23 28.95 21.93 18.18 17.27 16.98 34.97 -9.26%
DY 3.90 3.70 2.99 1.26 0.00 0.00 9.62 -45.25%
P/NAPS 0.47 0.77 1.09 1.19 1.23 1.15 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 -
Price 0.56 0.80 0.87 1.10 1.09 1.20 1.00 -
P/RPS 0.21 0.33 0.35 0.51 0.54 0.65 0.29 -19.37%
P/EPS 2.54 3.59 3.64 5.08 5.13 6.14 2.75 -5.16%
EY 39.41 27.86 27.47 19.67 19.49 16.27 36.37 5.50%
DY 5.08 3.56 3.75 1.36 0.00 0.00 10.00 -36.36%
P/NAPS 0.36 0.80 0.87 1.10 1.09 1.20 0.47 -16.29%

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