[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.59%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 910,954 761,712 769,482 490,082 350,066 256,296 184,854 30.43%
PBT 206,228 109,628 62,608 56,754 43,522 43,392 25,106 42.02%
Tax -11,572 -18,648 -3,130 -3,576 -5,128 -6,598 -2,580 28.40%
NP 194,656 90,980 59,478 53,178 38,394 36,794 22,526 43.22%
-
NP to SH 194,656 90,980 59,478 53,178 38,394 36,794 22,526 43.22%
-
Tax Rate 5.61% 17.01% 5.00% 6.30% 11.78% 15.21% 10.28% -
Total Cost 716,298 670,732 710,004 436,904 311,672 219,502 162,328 28.05%
-
Net Worth 651,802 456,226 408,591 226,947 225,247 186,662 124,515 31.75%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16,974 - - - 7,923 - - -
Div Payout % 8.72% - - - 20.64% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 651,802 456,226 408,591 226,947 225,247 186,662 124,515 31.75%
NOSH 339,480 265,247 265,318 226,947 113,189 89,741 80,854 27.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 21.37% 11.94% 7.73% 10.85% 10.97% 14.36% 12.19% -
ROE 29.86% 19.94% 14.56% 23.43% 17.05% 19.71% 18.09% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 268.34 287.17 290.02 215.95 309.27 285.59 228.63 2.70%
EPS 57.34 34.30 22.42 23.42 33.92 41.00 27.86 12.77%
DPS 5.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.92 1.72 1.54 1.00 1.99 2.08 1.54 3.74%
Adjusted Per Share Value based on latest NOSH - 227,030
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.48 28.00 28.28 18.01 12.87 9.42 6.79 30.44%
EPS 7.15 3.34 2.19 1.95 1.41 1.35 0.83 43.15%
DPS 0.62 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.2396 0.1677 0.1502 0.0834 0.0828 0.0686 0.0458 31.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.92 0.83 0.73 1.23 0.78 1.03 1.04 -
P/RPS 1.09 0.29 0.25 0.57 0.25 0.36 0.45 15.87%
P/EPS 5.09 2.42 3.26 5.25 2.30 2.51 3.73 5.31%
EY 19.64 41.33 30.71 19.05 43.49 39.81 26.79 -5.04%
DY 1.71 0.00 0.00 0.00 8.97 0.00 0.00 -
P/NAPS 1.52 0.48 0.47 1.23 0.39 0.50 0.68 14.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 -
Price 2.67 0.98 0.56 1.09 0.68 0.94 1.00 -
P/RPS 1.00 0.34 0.19 0.50 0.22 0.33 0.44 14.65%
P/EPS 4.66 2.86 2.50 4.65 2.00 2.29 3.59 4.44%
EY 21.48 35.00 40.03 21.50 49.88 43.62 27.86 -4.24%
DY 1.87 0.00 0.00 0.00 10.29 0.00 0.00 -
P/NAPS 1.39 0.57 0.36 1.09 0.34 0.45 0.65 13.49%

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