[SUPERMX] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 110.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
Revenue 284,688 218,423 141,163 84,604 68,326 33,819 0 -100.00%
PBT 41,300 34,273 20,041 9,509 4,702 6,273 0 -100.00%
Tax -5,027 -4,063 -2,661 -611 -468 -2,220 0 -100.00%
NP 36,273 30,210 17,380 8,898 4,234 4,053 0 -100.00%
-
NP to SH 36,273 30,210 17,380 8,898 4,234 4,053 0 -100.00%
-
Tax Rate 12.17% 11.85% 13.28% 6.43% 9.95% 35.39% - -
Total Cost 248,415 188,213 123,783 75,706 64,092 29,766 0 -100.00%
-
Net Worth 204,734 139,466 84,574 70,782 66,768 33,687 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
Div 7,183 - - - - - - -100.00%
Div Payout % 19.80% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
Net Worth 204,734 139,466 84,574 70,782 66,768 33,687 0 -100.00%
NOSH 89,795 81,085 60,410 39,989 39,981 20,924 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
NP Margin 12.74% 13.83% 12.31% 10.52% 6.20% 11.98% 0.00% -
ROE 17.72% 21.66% 20.55% 12.57% 6.34% 12.03% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
RPS 317.04 269.37 233.67 211.56 170.90 161.63 0.00 -100.00%
EPS 40.40 37.37 26.44 22.25 10.59 19.60 0.00 -100.00%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.28 1.72 1.40 1.77 1.67 1.61 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,978
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
RPS 10.46 8.03 5.19 3.11 2.51 1.24 0.00 -100.00%
EPS 1.33 1.11 0.64 0.33 0.16 0.15 0.00 -100.00%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0753 0.0513 0.0311 0.026 0.0245 0.0124 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.12 1.17 0.88 0.42 0.64 0.38 0.00 -
P/RPS 0.35 0.43 0.38 0.20 0.37 0.24 0.00 -100.00%
P/EPS 2.77 3.14 3.06 1.89 6.04 1.96 0.00 -100.00%
EY 36.07 31.84 32.69 52.98 16.55 50.97 0.00 -100.00%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.68 0.63 0.24 0.38 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/99 CAGR
Date 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 01/03/01 - -
Price 0.94 1.25 1.12 0.41 0.47 0.35 0.00 -
P/RPS 0.30 0.46 0.48 0.19 0.28 0.22 0.00 -100.00%
P/EPS 2.33 3.36 3.89 1.84 4.44 1.81 0.00 -100.00%
EY 42.97 29.81 25.69 54.27 22.53 55.34 0.00 -100.00%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.41 0.73 0.80 0.23 0.28 0.22 0.00 -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
Post a Comment