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

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.43%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 814,836 801,244 807,939 812,740 811,824 809,880 713,961 9.18%
PBT 151,797 105,629 75,508 58,396 51,998 63,566 61,478 82.38%
Tax -22,637 -18,503 -12,761 -7,907 -5,001 -3,487 -2,933 289.09%
NP 129,160 87,126 62,747 50,489 46,997 60,079 58,545 69.22%
-
NP to SH 129,160 87,126 62,747 50,489 46,997 60,079 58,545 69.22%
-
Tax Rate 14.91% 17.52% 16.90% 13.54% 9.62% 5.49% 4.77% -
Total Cost 685,676 714,118 745,192 762,251 764,827 749,801 655,416 3.04%
-
Net Worth 558,107 498,560 456,242 434,986 22,372 422,127 408,573 23.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 391 4,373 4,373 4,373 8,037 7,552 -
Div Payout % - 0.45% 6.97% 8.66% 9.31% 13.38% 12.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 558,107 498,560 456,242 434,986 22,372 422,127 408,573 23.04%
NOSH 268,321 265,191 265,257 265,235 22,372 265,488 265,307 0.75%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.85% 10.87% 7.77% 6.21% 5.79% 7.42% 8.20% -
ROE 23.14% 17.48% 13.75% 11.61% 210.06% 14.23% 14.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 303.68 302.14 304.59 306.42 3,628.65 305.05 269.11 8.36%
EPS 48.14 32.85 23.66 19.04 210.06 22.63 22.07 67.95%
DPS 0.00 0.15 1.65 1.65 19.55 3.03 2.85 -
NAPS 2.08 1.88 1.72 1.64 1.00 1.59 1.54 22.12%
Adjusted Per Share Value based on latest NOSH - 265,235
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.95 29.45 29.70 29.87 29.84 29.77 26.24 9.19%
EPS 4.75 3.20 2.31 1.86 1.73 2.21 2.15 69.38%
DPS 0.00 0.01 0.16 0.16 0.16 0.30 0.28 -
NAPS 0.2051 0.1833 0.1677 0.1599 0.0082 0.1552 0.1502 23.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 4.90 3.80 3.51 2.31 0.19 2.39 3.31 29.79%
EY 20.40 26.28 28.50 43.26 525.16 41.91 30.23 -23.00%
DY 0.00 0.12 1.99 3.75 48.88 5.61 3.90 -
P/NAPS 1.13 0.66 0.48 0.27 0.40 0.34 0.47 79.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 5.67 4.99 4.14 3.94 0.19 2.08 2.54 70.55%
EY 17.63 20.03 24.14 25.38 538.63 48.15 39.41 -41.42%
DY 0.00 0.09 1.68 2.20 50.13 6.44 5.08 -
P/NAPS 1.31 0.87 0.57 0.46 0.39 0.30 0.36 136.02%

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