[SUPERMX] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.48%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 574,260 505,409 459,148 419,109 389,140 360,676 331,573 44.07%
PBT 58,550 54,370 53,858 49,966 47,242 45,109 41,365 25.98%
Tax -3,156 -3,932 -5,627 -5,662 -6,403 -4,989 -4,292 -18.48%
NP 55,394 50,438 48,231 44,304 40,839 40,120 37,073 30.60%
-
NP to SH 55,394 50,438 48,231 44,304 40,839 40,120 37,073 30.60%
-
Tax Rate 5.39% 7.23% 10.45% 11.33% 13.55% 11.06% 10.38% -
Total Cost 518,866 454,971 410,917 374,805 348,301 320,556 294,500 45.72%
-
Net Worth 231,751 233,154 227,030 226,853 240,299 231,389 225,312 1.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,552 3,497 - - 11,261 2,694 2,694 98.43%
Div Payout % 13.63% 6.93% - - 27.58% 6.72% 7.27% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 231,751 233,154 227,030 226,853 240,299 231,389 225,312 1.89%
NOSH 231,751 233,154 227,030 226,853 112,289 112,324 113,222 61.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.65% 9.98% 10.50% 10.57% 10.49% 11.12% 11.18% -
ROE 23.90% 21.63% 21.24% 19.53% 17.00% 17.34% 16.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 247.79 216.77 202.24 184.75 346.55 321.10 292.85 -10.51%
EPS 23.90 21.63 21.24 19.53 36.37 35.72 32.74 -18.87%
DPS 3.26 1.50 0.00 0.00 10.00 2.40 2.38 23.26%
NAPS 1.00 1.00 1.00 1.00 2.14 2.06 1.99 -36.71%
Adjusted Per Share Value based on latest NOSH - 226,853
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.48 19.79 17.97 16.41 15.23 14.12 12.98 44.07%
EPS 2.17 1.97 1.89 1.73 1.60 1.57 1.45 30.74%
DPS 0.30 0.14 0.00 0.00 0.44 0.11 0.11 94.84%
NAPS 0.0907 0.0913 0.0889 0.0888 0.0941 0.0906 0.0882 1.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.19 1.23 1.15 1.04 0.75 0.78 -
P/RPS 0.44 0.55 0.61 0.62 0.30 0.23 0.27 38.35%
P/EPS 4.56 5.50 5.79 5.89 2.86 2.10 2.38 54.07%
EY 21.93 18.18 17.27 16.98 34.97 47.62 41.98 -35.06%
DY 2.99 1.26 0.00 0.00 9.62 3.20 3.05 -1.31%
P/NAPS 1.09 1.19 1.23 1.15 0.49 0.36 0.39 98.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 30/08/06 -
Price 0.87 1.10 1.09 1.20 1.00 0.85 0.68 -
P/RPS 0.35 0.51 0.54 0.65 0.29 0.26 0.23 32.19%
P/EPS 3.64 5.08 5.13 6.14 2.75 2.38 2.08 45.07%
EY 27.47 19.67 19.49 16.27 36.37 42.02 48.15 -31.14%
DY 3.75 1.36 0.00 0.00 10.00 2.82 3.50 4.69%
P/NAPS 0.87 1.10 1.09 1.20 0.47 0.41 0.34 86.75%

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