[SUPERMX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.25%
YoY- 174.83%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 886,998 889,456 843,116 814,836 801,244 807,939 812,740 5.99%
PBT 194,818 200,092 182,613 151,797 105,629 75,508 58,396 123.10%
Tax -15,830 -19,097 -21,687 -22,637 -18,503 -12,761 -7,907 58.78%
NP 178,988 180,995 160,926 129,160 87,126 62,747 50,489 132.31%
-
NP to SH 178,962 180,995 160,926 129,160 87,126 62,747 50,489 132.29%
-
Tax Rate 8.13% 9.54% 11.88% 14.91% 17.52% 16.90% 13.54% -
Total Cost 708,010 708,461 682,190 685,676 714,118 745,192 762,251 -4.79%
-
Net Worth 688,412 651,691 632,219 558,107 498,560 456,242 434,986 35.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,485 8,485 - - 391 4,373 4,373 55.50%
Div Payout % 4.74% 4.69% - - 0.45% 6.97% 8.66% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 688,412 651,691 632,219 558,107 498,560 456,242 434,986 35.76%
NOSH 339,119 339,422 271,338 268,321 265,191 265,257 265,235 17.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.18% 20.35% 19.09% 15.85% 10.87% 7.77% 6.21% -
ROE 26.00% 27.77% 25.45% 23.14% 17.48% 13.75% 11.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 261.56 262.05 310.72 303.68 302.14 304.59 306.42 -10.00%
EPS 52.77 53.32 59.31 48.14 32.85 23.66 19.04 97.18%
DPS 2.50 2.50 0.00 0.00 0.15 1.65 1.65 31.88%
NAPS 2.03 1.92 2.33 2.08 1.88 1.72 1.64 15.26%
Adjusted Per Share Value based on latest NOSH - 268,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.60 32.69 30.99 29.95 29.45 29.70 29.87 5.99%
EPS 6.58 6.65 5.92 4.75 3.20 2.31 1.86 131.99%
DPS 0.31 0.31 0.00 0.00 0.01 0.16 0.16 55.35%
NAPS 0.253 0.2395 0.2324 0.2051 0.1833 0.1677 0.1599 35.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.89 2.92 3.39 2.36 1.25 0.83 0.44 -
P/RPS 0.72 1.11 1.09 0.78 0.41 0.27 0.14 197.64%
P/EPS 3.58 5.48 5.72 4.90 3.80 3.51 2.31 33.88%
EY 27.92 18.26 17.50 20.40 26.28 28.50 43.26 -25.29%
DY 1.32 0.86 0.00 0.00 0.12 1.99 3.75 -50.11%
P/NAPS 0.93 1.52 1.45 1.13 0.66 0.48 0.27 127.90%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 08/05/09 -
Price 2.20 2.67 3.45 2.73 1.64 0.98 0.75 -
P/RPS 0.84 1.02 1.11 0.90 0.54 0.32 0.24 130.34%
P/EPS 4.17 5.01 5.82 5.67 4.99 4.14 3.94 3.85%
EY 23.99 19.97 17.19 17.63 20.03 24.14 25.38 -3.68%
DY 1.14 0.94 0.00 0.00 0.09 1.68 2.20 -35.46%
P/NAPS 1.08 1.39 1.48 1.31 0.87 0.57 0.46 76.55%

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