[SUPERMX] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.12%
YoY- 105.41%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 960,602 957,507 936,789 886,998 889,456 843,116 814,836 11.62%
PBT 129,421 150,314 178,982 194,818 200,092 182,613 151,797 -10.11%
Tax -13,822 -11,515 -13,114 -15,830 -19,097 -21,687 -22,637 -28.09%
NP 115,599 138,799 165,868 178,988 180,995 160,926 129,160 -7.14%
-
NP to SH 115,582 138,782 165,851 178,962 180,995 160,926 129,160 -7.15%
-
Tax Rate 10.68% 7.66% 7.33% 8.13% 9.54% 11.88% 14.91% -
Total Cost 845,003 818,708 770,921 708,010 708,461 682,190 685,676 14.98%
-
Net Worth 679,819 706,968 680,187 688,412 651,691 632,219 558,107 14.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,004 25,490 25,490 8,485 8,485 - - -
Div Payout % 14.71% 18.37% 15.37% 4.74% 4.69% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 679,819 706,968 680,187 688,412 651,691 632,219 558,107 14.09%
NOSH 339,909 339,888 340,093 339,119 339,422 271,338 268,321 17.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.03% 14.50% 17.71% 20.18% 20.35% 19.09% 15.85% -
ROE 17.00% 19.63% 24.38% 26.00% 27.77% 25.45% 23.14% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 282.60 281.71 275.45 261.56 262.05 310.72 303.68 -4.69%
EPS 34.00 40.83 48.77 52.77 53.32 59.31 48.14 -20.74%
DPS 5.00 7.50 7.50 2.50 2.50 0.00 0.00 -
NAPS 2.00 2.08 2.00 2.03 1.92 2.33 2.08 -2.58%
Adjusted Per Share Value based on latest NOSH - 339,119
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.60 37.48 36.67 34.72 34.82 33.01 31.90 11.61%
EPS 4.52 5.43 6.49 7.01 7.09 6.30 5.06 -7.26%
DPS 0.67 1.00 1.00 0.33 0.33 0.00 0.00 -
NAPS 0.2661 0.2768 0.2663 0.2695 0.2551 0.2475 0.2185 14.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.86 2.15 1.99 1.89 2.92 3.39 2.36 -
P/RPS 0.66 0.76 0.72 0.72 1.11 1.09 0.78 -10.56%
P/EPS 5.47 5.27 4.08 3.58 5.48 5.72 4.90 7.63%
EY 18.28 18.99 24.51 27.92 18.26 17.50 20.40 -7.07%
DY 2.69 3.49 3.77 1.32 0.86 0.00 0.00 -
P/NAPS 0.93 1.03 1.00 0.93 1.52 1.45 1.13 -12.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 13/05/11 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 -
Price 1.55 1.98 2.12 2.20 2.67 3.45 2.73 -
P/RPS 0.55 0.70 0.77 0.84 1.02 1.11 0.90 -28.05%
P/EPS 4.56 4.85 4.35 4.17 5.01 5.82 5.67 -13.55%
EY 21.94 20.62 23.00 23.99 19.97 17.19 17.63 15.74%
DY 3.23 3.79 3.54 1.14 0.94 0.00 0.00 -
P/NAPS 0.78 0.95 1.06 1.08 1.39 1.48 1.31 -29.29%

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