[SUPERMX] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	814,836	801,244	807,939	812,740	811,824	809,880	713,961	9.18%
YoY %	1.70%	-0.83%	-0.59%	0.11%	0.24%	13.43%	-	-
Horiz. %	114.13%	112.23%	113.16%	113.84%	113.71%	113.43%	100.00%	-
PBT	151,797	105,629	75,508	58,396	51,998	63,566	61,478	82.38%
YoY %	43.71%	39.89%	29.30%	12.30%	-18.20%	3.40%	-	-
Horiz. %	246.91%	171.82%	122.82%	94.99%	84.58%	103.40%	100.00%	-
Tax	-22,637	-18,503	-12,761	-7,907	-5,001	-3,487	-2,933	289.09%
YoY %	-22.34%	-45.00%	-61.39%	-58.11%	-43.42%	-18.89%	-	-
Horiz. %	771.80%	630.86%	435.08%	269.59%	170.51%	118.89%	100.00%	-
NP	129,160	87,126	62,747	50,489	46,997	60,079	58,545	69.22%
YoY %	48.25%	38.85%	24.28%	7.43%	-21.77%	2.62%	-	-
Horiz. %	220.62%	148.82%	107.18%	86.24%	80.28%	102.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,160	87,126	62,747	50,489	46,997	60,079	58,545	69.22%
YoY %	48.25%	38.85%	24.28%	7.43%	-21.77%	2.62%	-	-
Horiz. %	220.62%	148.82%	107.18%	86.24%	80.28%	102.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.91%	17.52%	16.90%	13.54%	9.62%	5.49%	4.77%	-
YoY %	-14.90%	3.67%	24.82%	40.75%	75.23%	15.09%	-	-
Horiz. %	312.58%	367.30%	354.30%	283.86%	201.68%	115.09%	100.00%	-
Total Cost	685,676	714,118	745,192	762,251	764,827	749,801	655,416	3.04%
YoY %	-3.98%	-4.17%	-2.24%	-0.34%	2.00%	14.40%	-	-
Horiz. %	104.62%	108.96%	113.70%	116.30%	116.69%	114.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,107	498,560	456,242	434,986	22,372	422,127	408,573	23.04%
YoY %	11.94%	9.28%	4.89%	1,844.33%	-94.70%	3.32%	-	-
Horiz. %	136.60%	122.02%	111.67%	106.46%	5.48%	103.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	391	4,373	4,373	4,373	8,037	7,552	-
YoY %	-	-91.06%	0.00%	0.00%	-45.59%	6.42%	-	-
Horiz. %	-	5.18%	57.91%	57.91%	57.91%	106.42%	100.00%	-
Div Payout %	-	0.45%	6.97%	8.66%	9.31%	13.38%	12.90%	-
YoY %	-	-93.54%	-19.52%	-6.98%	-30.42%	3.72%	-	-
Horiz. %	-	3.49%	54.03%	67.13%	72.17%	103.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	558,107	498,560	456,242	434,986	22,372	422,127	408,573	23.04%
YoY %	11.94%	9.28%	4.89%	1,844.33%	-94.70%	3.32%	-	-
Horiz. %	136.60%	122.02%	111.67%	106.46%	5.48%	103.32%	100.00%	-
NOSH	268,321	265,191	265,257	265,235	22,372	265,488	265,307	0.75%
YoY %	1.18%	-0.02%	0.01%	1,085.57%	-91.57%	0.07%	-	-
Horiz. %	101.14%	99.96%	99.98%	99.97%	8.43%	100.07%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	15.85%	10.87%	7.77%	6.21%	5.79%	7.42%	8.20%	-
YoY %	45.81%	39.90%	25.12%	7.25%	-21.97%	-9.51%	-	-
Horiz. %	193.29%	132.56%	94.76%	75.73%	70.61%	90.49%	100.00%	-
ROE	23.14%	17.48%	13.75%	11.61%	210.06%	14.23%	14.33%	-
YoY %	32.38%	27.13%	18.43%	-94.47%	1,376.18%	-0.70%	-	-
Horiz. %	161.48%	121.98%	95.95%	81.02%	1,465.88%	99.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	303.68	302.14	304.59	306.42	3,628.65	305.05	269.11	8.36%
YoY %	0.51%	-0.80%	-0.60%	-91.56%	1,089.53%	13.36%	-	-
Horiz. %	112.85%	112.27%	113.18%	113.86%	1,348.39%	113.36%	100.00%	-
EPS	48.14	32.85	23.66	19.04	210.06	22.63	22.07	67.95%
YoY %	46.54%	38.84%	24.26%	-90.94%	828.24%	2.54%	-	-
Horiz. %	218.12%	148.84%	107.20%	86.27%	951.79%	102.54%	100.00%	-
DPS	0.00	0.15	1.65	1.65	19.55	3.03	2.85	-
YoY %	0.00%	-90.91%	0.00%	-91.56%	545.21%	6.32%	-	-
Horiz. %	0.00%	5.26%	57.89%	57.89%	685.96%	106.32%	100.00%	-
NAPS	2.08	1.88	1.72	1.64	1.00	1.59	1.54	22.12%
YoY %	10.64%	9.30%	4.88%	64.00%	-37.11%	3.25%	-	-
Horiz. %	135.06%	122.08%	111.69%	106.49%	64.94%	103.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,235
RPS	31.90	31.37	31.63	31.82	31.78	31.70	27.95	9.18%
YoY %	1.69%	-0.82%	-0.60%	0.13%	0.25%	13.42%	-	-
Horiz. %	114.13%	112.24%	113.17%	113.85%	113.70%	113.42%	100.00%	-
EPS	5.06	3.41	2.46	1.98	1.84	2.35	2.29	69.40%
YoY %	48.39%	38.62%	24.24%	7.61%	-21.70%	2.62%	-	-
Horiz. %	220.96%	148.91%	107.42%	86.46%	80.35%	102.62%	100.00%	-
DPS	0.00	0.02	0.17	0.17	0.17	0.31	0.30	-
YoY %	0.00%	-88.24%	0.00%	0.00%	-45.16%	3.33%	-	-
Horiz. %	0.00%	6.67%	56.67%	56.67%	56.67%	103.33%	100.00%	-
NAPS	0.2185	0.1952	0.1786	0.1703	0.0088	0.1653	0.1599	23.07%
YoY %	11.94%	9.29%	4.87%	1,835.23%	-94.68%	3.38%	-	-
Horiz. %	136.65%	122.08%	111.69%	106.50%	5.50%	103.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.36	1.25	0.83	0.44	0.40	0.54	0.73	-
P/RPS	0.78	0.41	0.27	0.14	0.01	0.18	0.27	102.44%
YoY %	90.24%	51.85%	92.86%	1,300.00%	-94.44%	-33.33%	-	-
Horiz. %	288.89%	151.85%	100.00%	51.85%	3.70%	66.67%	100.00%	-
P/EPS	4.90	3.80	3.51	2.31	0.19	2.39	3.31	29.79%
YoY %	28.95%	8.26%	51.95%	1,115.79%	-92.05%	-27.79%	-	-
Horiz. %	148.04%	114.80%	106.04%	69.79%	5.74%	72.21%	100.00%	-
EY	20.40	26.28	28.50	43.26	525.16	41.91	30.23	-23.00%
YoY %	-22.37%	-7.79%	-34.12%	-91.76%	1,153.07%	38.64%	-	-
Horiz. %	67.48%	86.93%	94.28%	143.10%	1,737.21%	138.64%	100.00%	-
DY	0.00	0.12	1.99	3.75	48.88	5.61	3.90	-
YoY %	0.00%	-93.97%	-46.93%	-92.33%	771.30%	43.85%	-	-
Horiz. %	0.00%	3.08%	51.03%	96.15%	1,253.33%	143.85%	100.00%	-
P/NAPS	1.13	0.66	0.48	0.27	0.40	0.34	0.47	79.18%
YoY %	71.21%	37.50%	77.78%	-32.50%	17.65%	-27.66%	-	-
Horiz. %	240.43%	140.43%	102.13%	57.45%	85.11%	72.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	19/02/10	15/10/09	10/07/09	08/05/09	24/02/09	27/11/08	22/08/08	-
Price	2.73	1.64	0.98	0.75	0.39	0.47	0.56	-
P/RPS	0.90	0.54	0.32	0.24	0.01	0.15	0.21	163.14%
YoY %	66.67%	68.75%	33.33%	2,300.00%	-93.33%	-28.57%	-	-
Horiz. %	428.57%	257.14%	152.38%	114.29%	4.76%	71.43%	100.00%	-
P/EPS	5.67	4.99	4.14	3.94	0.19	2.08	2.54	70.55%
YoY %	13.63%	20.53%	5.08%	1,973.68%	-90.87%	-18.11%	-	-
Horiz. %	223.23%	196.46%	162.99%	155.12%	7.48%	81.89%	100.00%	-
EY	17.63	20.03	24.14	25.38	538.63	48.15	39.41	-41.42%
YoY %	-11.98%	-17.03%	-4.89%	-95.29%	1,018.65%	22.18%	-	-
Horiz. %	44.73%	50.82%	61.25%	64.40%	1,366.73%	122.18%	100.00%	-
DY	0.00	0.09	1.68	2.20	50.13	6.44	5.08	-
YoY %	0.00%	-94.64%	-23.64%	-95.61%	678.42%	26.77%	-	-
Horiz. %	0.00%	1.77%	33.07%	43.31%	986.81%	126.77%	100.00%	-
P/NAPS	1.31	0.87	0.57	0.46	0.39	0.30	0.36	136.02%
YoY %	50.57%	52.63%	23.91%	17.95%	30.00%	-16.67%	-	-
Horiz. %	363.89%	241.67%	158.33%	127.78%	108.33%	83.33%	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