[SUPERMX] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.23%
YoY- 16.43%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 389,140 360,676 331,573 308,156 284,688 269,615 254,144 32.74%
PBT 47,242 45,109 41,365 42,809 41,300 44,897 43,774 5.19%
Tax -6,403 -4,989 -4,292 -5,002 -5,027 -6,196 -6,072 3.59%
NP 40,839 40,120 37,073 37,807 36,273 38,701 37,702 5.45%
-
NP to SH 40,839 40,120 37,073 37,807 36,273 38,701 37,702 5.45%
-
Tax Rate 13.55% 11.06% 10.38% 11.68% 12.17% 13.80% 13.87% -
Total Cost 348,301 320,556 294,500 270,349 248,415 230,914 216,442 37.20%
-
Net Worth 240,299 231,389 225,312 113,011 179,605 191,337 186,704 18.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,261 2,694 2,694 7,182 7,182 4,488 4,488 84.34%
Div Payout % 27.58% 6.72% 7.27% 19.00% 19.80% 11.60% 11.90% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 240,299 231,389 225,312 113,011 179,605 191,337 186,704 18.26%
NOSH 112,289 112,324 113,222 113,011 89,802 89,830 89,761 16.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.49% 11.12% 11.18% 12.27% 12.74% 14.35% 14.83% -
ROE 17.00% 17.34% 16.45% 33.45% 20.20% 20.23% 20.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 346.55 321.10 292.85 272.68 317.02 300.14 283.13 14.38%
EPS 36.37 35.72 32.74 33.45 40.39 43.08 42.00 -9.12%
DPS 10.00 2.40 2.38 6.36 8.00 5.00 5.00 58.53%
NAPS 2.14 2.06 1.99 1.00 2.00 2.13 2.08 1.90%
Adjusted Per Share Value based on latest NOSH - 113,011
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.30 13.26 12.19 11.33 10.46 9.91 9.34 32.73%
EPS 1.50 1.47 1.36 1.39 1.33 1.42 1.39 5.19%
DPS 0.41 0.10 0.10 0.26 0.26 0.16 0.16 86.93%
NAPS 0.0883 0.0851 0.0828 0.0415 0.066 0.0703 0.0686 18.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 0.75 0.78 0.94 1.12 0.83 1.03 -
P/RPS 0.30 0.23 0.27 0.34 0.35 0.28 0.36 -11.41%
P/EPS 2.86 2.10 2.38 2.81 2.77 1.93 2.45 10.83%
EY 34.97 47.62 41.98 35.59 36.06 51.91 40.78 -9.71%
DY 9.62 3.20 3.05 6.76 7.14 6.02 4.85 57.66%
P/NAPS 0.49 0.36 0.39 0.94 0.56 0.39 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 09/11/06 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 -
Price 1.00 0.85 0.68 0.86 0.94 1.00 0.94 -
P/RPS 0.29 0.26 0.23 0.32 0.30 0.33 0.33 -8.23%
P/EPS 2.75 2.38 2.08 2.57 2.33 2.32 2.24 14.61%
EY 36.37 42.02 48.15 38.90 42.97 43.08 44.68 -12.78%
DY 10.00 2.82 3.50 7.39 8.51 5.00 5.32 52.13%
P/NAPS 0.47 0.41 0.34 0.86 0.47 0.47 0.45 2.93%

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