[SUPERMX] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	1,021,909	996,917	960,602	957,507	936,789	886,998	889,456	9.66%
YoY %	2.51%	3.78%	0.32%	2.21%	5.61%	-0.28%	-	-
Horiz. %	114.89%	112.08%	108.00%	107.65%	105.32%	99.72%	100.00%	-
PBT	115,148	122,061	129,421	150,314	178,982	194,818	200,092	-30.74%
YoY %	-5.66%	-5.69%	-13.90%	-16.02%	-8.13%	-2.64%	-	-
Horiz. %	57.55%	61.00%	64.68%	75.12%	89.45%	97.36%	100.00%	-
Tax	-10,935	-13,705	-13,822	-11,515	-13,114	-15,830	-19,097	-30.97%
YoY %	20.21%	0.85%	-20.03%	12.19%	17.16%	17.11%	-	-
Horiz. %	57.26%	71.77%	72.38%	60.30%	68.67%	82.89%	100.00%	-
NP	104,213	108,356	115,599	138,799	165,868	178,988	180,995	-30.72%
YoY %	-3.82%	-6.27%	-16.71%	-16.32%	-7.33%	-1.11%	-	-
Horiz. %	57.58%	59.87%	63.87%	76.69%	91.64%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,292	108,355	115,582	138,782	165,851	178,962	180,995	-30.68%
YoY %	-3.75%	-6.25%	-16.72%	-16.32%	-7.33%	-1.12%	-	-
Horiz. %	57.62%	59.87%	63.86%	76.68%	91.63%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.50%	11.23%	10.68%	7.66%	7.33%	8.13%	9.54%	-
YoY %	-15.41%	5.15%	39.43%	4.50%	-9.84%	-14.78%	-	-
Horiz. %	99.58%	117.71%	111.95%	80.29%	76.83%	85.22%	100.00%	-
Total Cost	917,696	888,561	845,003	818,708	770,921	708,010	708,461	18.77%
YoY %	3.28%	5.15%	3.21%	6.20%	8.89%	-0.06%	-	-
Horiz. %	129.53%	125.42%	119.27%	115.56%	108.82%	99.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	775,459	680,087	679,819	706,968	680,187	688,412	651,691	12.25%
YoY %	14.02%	0.04%	-3.84%	3.94%	-1.19%	5.63%	-	-
Horiz. %	118.99%	104.36%	104.32%	108.48%	104.37%	105.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	16,179	27,205	17,004	25,490	25,490	8,485	8,485	53.58%
YoY %	-40.53%	59.99%	-33.29%	0.00%	200.41%	0.00%	-	-
Horiz. %	190.68%	320.62%	200.40%	300.41%	300.41%	100.00%	100.00%	-
Div Payout %	15.51%	25.11%	14.71%	18.37%	15.37%	4.74%	4.69%	-
YoY %	-38.23%	70.70%	-19.92%	19.52%	224.26%	1.07%	-	-
Horiz. %	330.70%	535.39%	313.65%	391.68%	327.72%	101.07%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	775,459	680,087	679,819	706,968	680,187	688,412	651,691	12.25%
YoY %	14.02%	0.04%	-3.84%	3.94%	-1.19%	5.63%	-	-
Horiz. %	118.99%	104.36%	104.32%	108.48%	104.37%	105.63%	100.00%	-
NOSH	341,612	340,043	339,909	339,888	340,093	339,119	339,422	0.42%
YoY %	0.46%	0.04%	0.01%	-0.06%	0.29%	-0.09%	-	-
Horiz. %	100.65%	100.18%	100.14%	100.14%	100.20%	99.91%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.20%	10.87%	12.03%	14.50%	17.71%	20.18%	20.35%	-
YoY %	-6.16%	-9.64%	-17.03%	-18.13%	-12.24%	-0.84%	-	-
Horiz. %	50.12%	53.42%	59.12%	71.25%	87.03%	99.16%	100.00%	-
ROE	13.45%	15.93%	17.00%	19.63%	24.38%	26.00%	27.77%	-
YoY %	-15.57%	-6.29%	-13.40%	-19.48%	-6.23%	-6.37%	-	-
Horiz. %	48.43%	57.36%	61.22%	70.69%	87.79%	93.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	299.14	293.17	282.60	281.71	275.45	261.56	262.05	9.19%
YoY %	2.04%	3.74%	0.32%	2.27%	5.31%	-0.19%	-	-
Horiz. %	114.15%	111.88%	107.84%	107.50%	105.11%	99.81%	100.00%	-
EPS	30.53	31.86	34.00	40.83	48.77	52.77	53.32	-30.97%
YoY %	-4.17%	-6.29%	-16.73%	-16.28%	-7.58%	-1.03%	-	-
Horiz. %	57.26%	59.75%	63.77%	76.58%	91.47%	98.97%	100.00%	-
DPS	4.75	8.00	5.00	7.50	7.50	2.50	2.50	53.22%
YoY %	-40.62%	60.00%	-33.33%	0.00%	200.00%	0.00%	-	-
Horiz. %	190.00%	320.00%	200.00%	300.00%	300.00%	100.00%	100.00%	-
NAPS	2.27	2.00	2.00	2.08	2.00	2.03	1.92	11.77%
YoY %	13.50%	0.00%	-3.85%	4.00%	-1.48%	5.73%	-	-
Horiz. %	118.23%	104.17%	104.17%	108.33%	104.17%	105.73%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 339,888
RPS	37.56	36.64	35.31	35.19	34.43	32.60	32.69	9.67%
YoY %	2.51%	3.77%	0.34%	2.21%	5.61%	-0.28%	-	-
Horiz. %	114.90%	112.08%	108.01%	107.65%	105.32%	99.72%	100.00%	-
EPS	3.83	3.98	4.25	5.10	6.10	6.58	6.65	-30.70%
YoY %	-3.77%	-6.35%	-16.67%	-16.39%	-7.29%	-1.05%	-	-
Horiz. %	57.59%	59.85%	63.91%	76.69%	91.73%	98.95%	100.00%	-
DPS	0.59	1.00	0.63	0.94	0.94	0.31	0.31	53.39%
YoY %	-41.00%	58.73%	-32.98%	0.00%	203.23%	0.00%	-	-
Horiz. %	190.32%	322.58%	203.23%	303.23%	303.23%	100.00%	100.00%	-
NAPS	0.285	0.25	0.2499	0.2599	0.25	0.253	0.2395	12.25%
YoY %	14.00%	0.04%	-3.85%	3.96%	-1.19%	5.64%	-	-
Horiz. %	119.00%	104.38%	104.34%	108.52%	104.38%	105.64%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.91	1.28	1.86	2.15	1.99	1.89	2.92	-
P/RPS	0.64	0.44	0.66	0.76	0.72	0.72	1.11	-30.65%
YoY %	45.45%	-33.33%	-13.16%	5.56%	0.00%	-35.14%	-	-
Horiz. %	57.66%	39.64%	59.46%	68.47%	64.86%	64.86%	100.00%	-
P/EPS	6.26	4.02	5.47	5.27	4.08	3.58	5.48	9.25%
YoY %	55.72%	-26.51%	3.80%	29.17%	13.97%	-34.67%	-	-
Horiz. %	114.23%	73.36%	99.82%	96.17%	74.45%	65.33%	100.00%	-
EY	15.98	24.89	18.28	18.99	24.51	27.92	18.26	-8.48%
YoY %	-35.80%	36.16%	-3.74%	-22.52%	-12.21%	52.90%	-	-
Horiz. %	87.51%	136.31%	100.11%	104.00%	134.23%	152.90%	100.00%	-
DY	2.49	6.25	2.69	3.49	3.77	1.32	0.86	102.74%
YoY %	-60.16%	132.34%	-22.92%	-7.43%	185.61%	53.49%	-	-
Horiz. %	289.53%	726.74%	312.79%	405.81%	438.37%	153.49%	100.00%	-
P/NAPS	0.84	0.64	0.93	1.03	1.00	0.93	1.52	-32.58%
YoY %	31.25%	-31.18%	-9.71%	3.00%	7.53%	-38.82%	-	-
Horiz. %	55.26%	42.11%	61.18%	67.76%	65.79%	61.18%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	02/03/12	24/10/11	22/08/11	13/05/11	14/02/11	08/11/10	26/08/10	-
Price	2.01	1.61	1.55	1.98	2.12	2.20	2.67	-
P/RPS	0.67	0.55	0.55	0.70	0.77	0.84	1.02	-24.37%
YoY %	21.82%	0.00%	-21.43%	-9.09%	-8.33%	-17.65%	-	-
Horiz. %	65.69%	53.92%	53.92%	68.63%	75.49%	82.35%	100.00%	-
P/EPS	6.58	5.05	4.56	4.85	4.35	4.17	5.01	19.86%
YoY %	30.30%	10.75%	-5.98%	11.49%	4.32%	-16.77%	-	-
Horiz. %	131.34%	100.80%	91.02%	96.81%	86.83%	83.23%	100.00%	-
EY	15.19	19.79	21.94	20.62	23.00	23.99	19.97	-16.63%
YoY %	-23.24%	-9.80%	6.40%	-10.35%	-4.13%	20.13%	-	-
Horiz. %	76.06%	99.10%	109.86%	103.25%	115.17%	120.13%	100.00%	-
DY	2.36	4.97	3.23	3.79	3.54	1.14	0.94	84.41%
YoY %	-52.52%	53.87%	-14.78%	7.06%	210.53%	21.28%	-	-
Horiz. %	251.06%	528.72%	343.62%	403.19%	376.60%	121.28%	100.00%	-
P/NAPS	0.89	0.81	0.78	0.95	1.06	1.08	1.39	-25.65%
YoY %	9.88%	3.85%	-17.89%	-10.38%	-1.85%	-22.30%	-	-
Horiz. %	64.03%	58.27%	56.12%	68.35%	76.26%	77.70%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 11:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-17 11:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 11:00:00

EMA 5

5 Mins

BUY

2024-05-17 10:00:00

ADX

30 Mins

BUY

2024-05-17 09:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

635,733,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.09

+0.015

272,510,500

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

106,912,000

DSONIC

0.53

+0.055

92,500,400

SINKUNG

0.15

+0.005

71,206,900

TOPGLOV

1.22

+0.02

61,578,000

DNEX

0.43

+0.03

56,018,800

More active Stocks

MPI

35.98

+2.48

362,700

ALLIANZ

23.26

+1.18

56,300

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.22

+0.46

150,100

PETGAS

18.36

+0.24

79,800

KESM

6.52

+0.22

83,100

TOYOVEN

1.15

+0.215

3,307,600

HUMEIND

3.44

+0.21

1,967,400

DKSH

5.22

+0.21

359,200

GCB

3.59

+0.20

4,808,500

More gainer Stocks

AJI

15.78

-0.34

175,200

PANAMY

19.40

-0.30

36,200

UTDPLT

26.00

-0.20

81,000

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

384,400

KLK

22.40

-0.12

170,900

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More