[SUPERMX] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.22%
YoY- 64.69%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 284,688 269,615 254,144 236,982 218,423 192,993 170,280 40.73%
PBT 41,300 44,897 43,774 37,611 34,631 28,899 24,597 41.13%
Tax -5,027 -6,196 -6,072 -5,140 -4,062 -4,263 -3,408 29.48%
NP 36,273 38,701 37,702 32,471 30,569 24,636 21,189 42.96%
-
NP to SH 36,273 38,701 37,702 32,471 30,569 24,636 21,189 42.96%
-
Tax Rate 12.17% 13.80% 13.87% 13.67% 11.73% 14.75% 13.86% -
Total Cost 248,415 230,914 216,442 204,511 187,854 168,357 149,091 40.41%
-
Net Worth 179,605 191,337 186,704 183,012 81,118 130,911 124,512 27.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,182 4,488 4,488 - - - - -
Div Payout % 19.80% 11.60% 11.90% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 179,605 191,337 186,704 183,012 81,118 130,911 124,512 27.57%
NOSH 89,802 89,830 89,761 89,711 81,118 80,809 80,852 7.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.74% 14.35% 14.83% 13.70% 14.00% 12.77% 12.44% -
ROE 20.20% 20.23% 20.19% 17.74% 37.68% 18.82% 17.02% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.02 300.14 283.13 264.16 269.26 238.82 210.61 31.24%
EPS 40.39 43.08 42.00 36.19 37.68 30.49 26.21 33.30%
DPS 8.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.13 2.08 2.04 1.00 1.62 1.54 18.97%
Adjusted Per Share Value based on latest NOSH - 89,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.46 9.91 9.34 8.71 8.03 7.09 6.26 40.67%
EPS 1.33 1.42 1.39 1.19 1.12 0.91 0.78 42.58%
DPS 0.26 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.0703 0.0686 0.0673 0.0298 0.0481 0.0458 27.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 0.83 1.03 1.10 1.17 1.00 1.04 -
P/RPS 0.35 0.28 0.36 0.42 0.43 0.42 0.49 -20.04%
P/EPS 2.77 1.93 2.45 3.04 3.10 3.28 3.97 -21.28%
EY 36.06 51.91 40.78 32.90 32.21 30.49 25.20 26.90%
DY 7.14 6.02 4.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.50 0.54 1.17 0.62 0.68 -12.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 -
Price 0.94 1.00 0.94 1.09 1.25 1.14 1.00 -
P/RPS 0.30 0.33 0.33 0.41 0.46 0.48 0.47 -25.80%
P/EPS 2.33 2.32 2.24 3.01 3.32 3.74 3.82 -28.01%
EY 42.97 43.08 44.68 33.21 30.15 26.74 26.21 38.91%
DY 8.51 5.00 5.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.45 0.53 1.25 0.70 0.65 -19.39%

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