[SUPERMX] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 38.85%
YoY- 45.02%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 889,456 843,116 814,836 801,244 807,939 812,740 811,824 6.29%
PBT 200,092 182,613 151,797 105,629 75,508 58,396 51,998 146.16%
Tax -19,097 -21,687 -22,637 -18,503 -12,761 -7,907 -5,001 144.90%
NP 180,995 160,926 129,160 87,126 62,747 50,489 46,997 146.30%
-
NP to SH 180,995 160,926 129,160 87,126 62,747 50,489 46,997 146.30%
-
Tax Rate 9.54% 11.88% 14.91% 17.52% 16.90% 13.54% 9.62% -
Total Cost 708,461 682,190 685,676 714,118 745,192 762,251 764,827 -4.98%
-
Net Worth 651,691 632,219 558,107 498,560 456,242 434,986 22,372 852.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,485 - - 391 4,373 4,373 4,373 55.75%
Div Payout % 4.69% - - 0.45% 6.97% 8.66% 9.31% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 651,691 632,219 558,107 498,560 456,242 434,986 22,372 852.59%
NOSH 339,422 271,338 268,321 265,191 265,257 265,235 22,372 515.91%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.35% 19.09% 15.85% 10.87% 7.77% 6.21% 5.79% -
ROE 27.77% 25.45% 23.14% 17.48% 13.75% 11.61% 210.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 262.05 310.72 303.68 302.14 304.59 306.42 3,628.65 -82.74%
EPS 53.32 59.31 48.14 32.85 23.66 19.04 210.06 -60.01%
DPS 2.50 0.00 0.00 0.15 1.65 1.65 19.55 -74.71%
NAPS 1.92 2.33 2.08 1.88 1.72 1.64 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 265,191
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.69 30.99 29.95 29.45 29.70 29.87 29.84 6.28%
EPS 6.65 5.92 4.75 3.20 2.31 1.86 1.73 145.99%
DPS 0.31 0.00 0.00 0.01 0.16 0.16 0.16 55.60%
NAPS 0.2395 0.2324 0.2051 0.1833 0.1677 0.1599 0.0082 854.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.92 3.39 2.36 1.25 0.83 0.44 0.40 -
P/RPS 1.11 1.09 0.78 0.41 0.27 0.14 0.01 2229.67%
P/EPS 5.48 5.72 4.90 3.80 3.51 2.31 0.19 846.29%
EY 18.26 17.50 20.40 26.28 28.50 43.26 525.16 -89.41%
DY 0.86 0.00 0.00 0.12 1.99 3.75 48.88 -93.28%
P/NAPS 1.52 1.45 1.13 0.66 0.48 0.27 0.40 144.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 24/02/09 -
Price 2.67 3.45 2.73 1.64 0.98 0.75 0.39 -
P/RPS 1.02 1.11 0.90 0.54 0.32 0.24 0.01 2101.63%
P/EPS 5.01 5.82 5.67 4.99 4.14 3.94 0.19 791.23%
EY 19.97 17.19 17.63 20.03 24.14 25.38 538.63 -88.94%
DY 0.94 0.00 0.00 0.09 1.68 2.20 50.13 -92.99%
P/NAPS 1.39 1.48 1.31 0.87 0.57 0.46 0.39 133.87%

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