[SUPERMX] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.08%
YoY- 75.89%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 269,615 254,144 236,982 218,423 192,993 170,280 153,720 45.38%
PBT 44,897 43,774 37,611 34,631 28,899 24,597 22,670 57.63%
Tax -6,196 -6,072 -5,140 -4,062 -4,263 -3,408 -2,954 63.78%
NP 38,701 37,702 32,471 30,569 24,636 21,189 19,716 56.70%
-
NP to SH 38,701 37,702 32,471 30,569 24,636 21,189 19,716 56.70%
-
Tax Rate 13.80% 13.87% 13.67% 11.73% 14.75% 13.86% 13.03% -
Total Cost 230,914 216,442 204,511 187,854 168,357 149,091 134,004 43.68%
-
Net Worth 191,337 186,704 183,012 81,118 130,911 124,512 118,343 37.71%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,488 4,488 - - - - - -
Div Payout % 11.60% 11.90% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 191,337 186,704 183,012 81,118 130,911 124,512 118,343 37.71%
NOSH 89,830 89,761 89,711 81,118 80,809 80,852 80,505 7.57%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.35% 14.83% 13.70% 14.00% 12.77% 12.44% 12.83% -
ROE 20.23% 20.19% 17.74% 37.68% 18.82% 17.02% 16.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 300.14 283.13 264.16 269.26 238.82 210.61 190.94 35.15%
EPS 43.08 42.00 36.19 37.68 30.49 26.21 24.49 45.67%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.04 1.00 1.62 1.54 1.47 28.01%
Adjusted Per Share Value based on latest NOSH - 81,118
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.91 9.34 8.71 8.03 7.09 6.26 5.65 45.39%
EPS 1.42 1.39 1.19 1.12 0.91 0.78 0.72 57.20%
DPS 0.16 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0686 0.0673 0.0298 0.0481 0.0458 0.0435 37.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.83 1.03 1.10 1.17 1.00 1.04 1.24 -
P/RPS 0.28 0.36 0.42 0.43 0.42 0.49 0.65 -42.93%
P/EPS 1.93 2.45 3.04 3.10 3.28 3.97 5.06 -47.37%
EY 51.91 40.78 32.90 32.21 30.49 25.20 19.75 90.34%
DY 6.02 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.54 1.17 0.62 0.68 0.84 -40.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 -
Price 1.00 0.94 1.09 1.25 1.14 1.00 1.00 -
P/RPS 0.33 0.33 0.41 0.46 0.48 0.47 0.52 -26.13%
P/EPS 2.32 2.24 3.01 3.32 3.74 3.82 4.08 -31.34%
EY 43.08 44.68 33.21 30.15 26.74 26.21 24.49 45.67%
DY 5.00 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.53 1.25 0.70 0.65 0.68 -21.80%

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