[SUPERMX] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 24.59%
YoY- 218.73%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 936,789 886,998 889,456 843,116 814,836 801,244 807,939 10.33%
PBT 178,982 194,818 200,092 182,613 151,797 105,629 75,508 77.49%
Tax -13,114 -15,830 -19,097 -21,687 -22,637 -18,503 -12,761 1.83%
NP 165,868 178,988 180,995 160,926 129,160 87,126 62,747 90.84%
-
NP to SH 165,851 178,962 180,995 160,926 129,160 87,126 62,747 90.83%
-
Tax Rate 7.33% 8.13% 9.54% 11.88% 14.91% 17.52% 16.90% -
Total Cost 770,921 708,010 708,461 682,190 685,676 714,118 745,192 2.28%
-
Net Worth 680,187 688,412 651,691 632,219 558,107 498,560 456,242 30.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 25,490 8,485 8,485 - - 391 4,373 222.84%
Div Payout % 15.37% 4.74% 4.69% - - 0.45% 6.97% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 680,187 688,412 651,691 632,219 558,107 498,560 456,242 30.40%
NOSH 340,093 339,119 339,422 271,338 268,321 265,191 265,257 17.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.71% 20.18% 20.35% 19.09% 15.85% 10.87% 7.77% -
ROE 24.38% 26.00% 27.77% 25.45% 23.14% 17.48% 13.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 275.45 261.56 262.05 310.72 303.68 302.14 304.59 -6.46%
EPS 48.77 52.77 53.32 59.31 48.14 32.85 23.66 61.75%
DPS 7.50 2.50 2.50 0.00 0.00 0.15 1.65 173.64%
NAPS 2.00 2.03 1.92 2.33 2.08 1.88 1.72 10.54%
Adjusted Per Share Value based on latest NOSH - 271,338
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.67 34.72 34.82 33.01 31.90 31.37 31.63 10.32%
EPS 6.49 7.01 7.09 6.30 5.06 3.41 2.46 90.59%
DPS 1.00 0.33 0.33 0.00 0.00 0.02 0.17 224.81%
NAPS 0.2663 0.2695 0.2551 0.2475 0.2185 0.1952 0.1786 30.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 1.89 2.92 3.39 2.36 1.25 0.83 -
P/RPS 0.72 0.72 1.11 1.09 0.78 0.41 0.27 91.95%
P/EPS 4.08 3.58 5.48 5.72 4.90 3.80 3.51 10.52%
EY 24.51 27.92 18.26 17.50 20.40 26.28 28.50 -9.54%
DY 3.77 1.32 0.86 0.00 0.00 0.12 1.99 52.92%
P/NAPS 1.00 0.93 1.52 1.45 1.13 0.66 0.48 62.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 08/11/10 26/08/10 19/04/10 19/02/10 15/10/09 10/07/09 -
Price 2.12 2.20 2.67 3.45 2.73 1.64 0.98 -
P/RPS 0.77 0.84 1.02 1.11 0.90 0.54 0.32 79.28%
P/EPS 4.35 4.17 5.01 5.82 5.67 4.99 4.14 3.34%
EY 23.00 23.99 19.97 17.19 17.63 20.03 24.14 -3.16%
DY 3.54 1.14 0.94 0.00 0.00 0.09 1.68 64.13%
P/NAPS 1.06 1.08 1.39 1.48 1.31 0.87 0.57 51.05%

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