[SUPERMX] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	801,244	807,939	812,740	811,824	809,880	713,961	650,094	14.93%
YoY %	-0.83%	-0.59%	0.11%	0.24%	13.43%	9.82%	-	-
Horiz. %	123.25%	124.28%	125.02%	124.88%	124.58%	109.82%	100.00%	-
PBT	105,629	75,508	58,396	51,998	63,566	61,478	62,347	42.07%
YoY %	39.89%	29.30%	12.30%	-18.20%	3.40%	-1.39%	-	-
Horiz. %	169.42%	121.11%	93.66%	83.40%	101.96%	98.61%	100.00%	-
Tax	-18,503	-12,761	-7,907	-5,001	-3,487	-2,933	-3,210	221.14%
YoY %	-45.00%	-61.39%	-58.11%	-43.42%	-18.89%	8.63%	-	-
Horiz. %	576.42%	397.54%	246.32%	155.79%	108.63%	91.37%	100.00%	-
NP	87,126	62,747	50,489	46,997	60,079	58,545	59,137	29.44%
YoY %	38.85%	24.28%	7.43%	-21.77%	2.62%	-1.00%	-	-
Horiz. %	147.33%	106.10%	85.38%	79.47%	101.59%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,126	62,747	50,489	46,997	60,079	58,545	59,137	29.44%
YoY %	38.85%	24.28%	7.43%	-21.77%	2.62%	-1.00%	-	-
Horiz. %	147.33%	106.10%	85.38%	79.47%	101.59%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.52%	16.90%	13.54%	9.62%	5.49%	4.77%	5.15%	-
YoY %	3.67%	24.82%	40.75%	75.23%	15.09%	-7.38%	-	-
Horiz. %	340.19%	328.16%	262.91%	186.80%	106.60%	92.62%	100.00%	-
Total Cost	714,118	745,192	762,251	764,827	749,801	655,416	590,957	13.43%
YoY %	-4.17%	-2.24%	-0.34%	2.00%	14.40%	10.91%	-	-
Horiz. %	120.84%	126.10%	128.99%	129.42%	126.88%	110.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	498,560	456,242	434,986	22,372	422,127	408,573	265,328	52.21%
YoY %	9.28%	4.89%	1,844.33%	-94.70%	3.32%	53.99%	-	-
Horiz. %	187.90%	171.95%	163.94%	8.43%	159.10%	153.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	391	4,373	4,373	4,373	8,037	7,552	7,552	-86.08%
YoY %	-91.06%	0.00%	0.00%	-45.59%	6.42%	0.00%	-	-
Horiz. %	5.18%	57.91%	57.91%	57.91%	106.42%	100.00%	100.00%	-
Div Payout %	0.45%	6.97%	8.66%	9.31%	13.38%	12.90%	12.77%	-
YoY %	-93.54%	-19.52%	-6.98%	-30.42%	3.72%	1.02%	-	-
Horiz. %	3.52%	54.58%	67.82%	72.91%	104.78%	101.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	498,560	456,242	434,986	22,372	422,127	408,573	265,328	52.21%
YoY %	9.28%	4.89%	1,844.33%	-94.70%	3.32%	53.99%	-	-
Horiz. %	187.90%	171.95%	163.94%	8.43%	159.10%	153.99%	100.00%	-
NOSH	265,191	265,257	265,235	22,372	265,488	265,307	265,328	-0.03%
YoY %	-0.02%	0.01%	1,085.57%	-91.57%	0.07%	-0.01%	-	-
Horiz. %	99.95%	99.97%	99.96%	8.43%	100.06%	99.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.87%	7.77%	6.21%	5.79%	7.42%	8.20%	9.10%	-
YoY %	39.90%	25.12%	7.25%	-21.97%	-9.51%	-9.89%	-	-
Horiz. %	119.45%	85.38%	68.24%	63.63%	81.54%	90.11%	100.00%	-
ROE	17.48%	13.75%	11.61%	210.06%	14.23%	14.33%	22.29%	-
YoY %	27.13%	18.43%	-94.47%	1,376.18%	-0.70%	-35.71%	-	-
Horiz. %	78.42%	61.69%	52.09%	942.40%	63.84%	64.29%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	302.14	304.59	306.42	3,628.65	305.05	269.11	245.01	14.98%
YoY %	-0.80%	-0.60%	-91.56%	1,089.53%	13.36%	9.84%	-	-
Horiz. %	123.32%	124.32%	125.06%	1,481.02%	124.51%	109.84%	100.00%	-
EPS	32.85	23.66	19.04	210.06	22.63	22.07	22.29	29.47%
YoY %	38.84%	24.26%	-90.94%	828.24%	2.54%	-0.99%	-	-
Horiz. %	147.38%	106.15%	85.42%	942.40%	101.53%	99.01%	100.00%	-
DPS	0.15	1.65	1.65	19.55	3.03	2.85	2.85	-85.93%
YoY %	-90.91%	0.00%	-91.56%	545.21%	6.32%	0.00%	-	-
Horiz. %	5.26%	57.89%	57.89%	685.96%	106.32%	100.00%	100.00%	-
NAPS	1.88	1.72	1.64	1.00	1.59	1.54	1.00	52.26%
YoY %	9.30%	4.88%	64.00%	-37.11%	3.25%	54.00%	-	-
Horiz. %	188.00%	172.00%	164.00%	100.00%	159.00%	154.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 22,372
RPS	31.37	31.63	31.82	31.78	31.70	27.95	25.45	14.94%
YoY %	-0.82%	-0.60%	0.13%	0.25%	13.42%	9.82%	-	-
Horiz. %	123.26%	124.28%	125.03%	124.87%	124.56%	109.82%	100.00%	-
EPS	3.41	2.46	1.98	1.84	2.35	2.29	2.32	29.24%
YoY %	38.62%	24.24%	7.61%	-21.70%	2.62%	-1.29%	-	-
Horiz. %	146.98%	106.03%	85.34%	79.31%	101.29%	98.71%	100.00%	-
DPS	0.02	0.17	0.17	0.17	0.31	0.30	0.30	-83.53%
YoY %	-88.24%	0.00%	0.00%	-45.16%	3.33%	0.00%	-	-
Horiz. %	6.67%	56.67%	56.67%	56.67%	103.33%	100.00%	100.00%	-
NAPS	0.1952	0.1786	0.1703	0.0088	0.1653	0.1599	0.1039	52.19%
YoY %	9.29%	4.87%	1,835.23%	-94.68%	3.38%	53.90%	-	-
Horiz. %	187.87%	171.90%	163.91%	8.47%	159.10%	153.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.25	0.83	0.44	0.40	0.54	0.73	0.77	-
P/RPS	0.41	0.27	0.14	0.01	0.18	0.27	0.31	20.46%
YoY %	51.85%	92.86%	1,300.00%	-94.44%	-33.33%	-12.90%	-	-
Horiz. %	132.26%	87.10%	45.16%	3.23%	58.06%	87.10%	100.00%	-
P/EPS	3.80	3.51	2.31	0.19	2.39	3.31	3.45	6.64%
YoY %	8.26%	51.95%	1,115.79%	-92.05%	-27.79%	-4.06%	-	-
Horiz. %	110.14%	101.74%	66.96%	5.51%	69.28%	95.94%	100.00%	-
EY	26.28	28.50	43.26	525.16	41.91	30.23	28.95	-6.24%
YoY %	-7.79%	-34.12%	-91.76%	1,153.07%	38.64%	4.42%	-	-
Horiz. %	90.78%	98.45%	149.43%	1,814.02%	144.77%	104.42%	100.00%	-
DY	0.12	1.99	3.75	48.88	5.61	3.90	3.70	-89.80%
YoY %	-93.97%	-46.93%	-92.33%	771.30%	43.85%	5.41%	-	-
Horiz. %	3.24%	53.78%	101.35%	1,321.08%	151.62%	105.41%	100.00%	-
P/NAPS	0.66	0.48	0.27	0.40	0.34	0.47	0.77	-9.75%
YoY %	37.50%	77.78%	-32.50%	17.65%	-27.66%	-38.96%	-	-
Horiz. %	85.71%	62.34%	35.06%	51.95%	44.16%	61.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	15/10/09	10/07/09	08/05/09	24/02/09	27/11/08	22/08/08	29/05/08	-
Price	1.64	0.98	0.75	0.39	0.47	0.56	0.80	-
P/RPS	0.54	0.32	0.24	0.01	0.15	0.21	0.33	38.82%
YoY %	68.75%	33.33%	2,300.00%	-93.33%	-28.57%	-36.36%	-	-
Horiz. %	163.64%	96.97%	72.73%	3.03%	45.45%	63.64%	100.00%	-
P/EPS	4.99	4.14	3.94	0.19	2.08	2.54	3.59	24.52%
YoY %	20.53%	5.08%	1,973.68%	-90.87%	-18.11%	-29.25%	-	-
Horiz. %	139.00%	115.32%	109.75%	5.29%	57.94%	70.75%	100.00%	-
EY	20.03	24.14	25.38	538.63	48.15	39.41	27.86	-19.72%
YoY %	-17.03%	-4.89%	-95.29%	1,018.65%	22.18%	41.46%	-	-
Horiz. %	71.90%	86.65%	91.10%	1,933.35%	172.83%	141.46%	100.00%	-
DY	0.09	1.68	2.20	50.13	6.44	5.08	3.56	-91.36%
YoY %	-94.64%	-23.64%	-95.61%	678.42%	26.77%	42.70%	-	-
Horiz. %	2.53%	47.19%	61.80%	1,408.15%	180.90%	142.70%	100.00%	-
P/NAPS	0.87	0.57	0.46	0.39	0.30	0.36	0.80	5.74%
YoY %	52.63%	23.91%	17.95%	30.00%	-16.67%	-55.00%	-	-
Horiz. %	108.75%	71.25%	57.50%	48.75%	37.50%	45.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos