[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.3%
YoY- 11.85%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 958,580 910,954 761,712 769,482 490,082 350,066 256,296 24.57%
PBT 107,100 206,228 109,628 62,608 56,754 43,522 43,392 16.24%
Tax -13,132 -11,572 -18,648 -3,130 -3,576 -5,128 -6,598 12.14%
NP 93,968 194,656 90,980 59,478 53,178 38,394 36,794 16.90%
-
NP to SH 93,968 194,656 90,980 59,478 53,178 38,394 36,794 16.90%
-
Tax Rate 12.26% 5.61% 17.01% 5.00% 6.30% 11.78% 15.21% -
Total Cost 864,612 716,298 670,732 710,004 436,904 311,672 219,502 25.65%
-
Net Worth 679,565 651,802 456,226 408,591 226,947 225,247 186,662 24.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 16,974 - - - 7,923 - -
Div Payout % - 8.72% - - - 20.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 679,565 651,802 456,226 408,591 226,947 225,247 186,662 24.01%
NOSH 339,782 339,480 265,247 265,318 226,947 113,189 89,741 24.83%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.80% 21.37% 11.94% 7.73% 10.85% 10.97% 14.36% -
ROE 13.83% 29.86% 19.94% 14.56% 23.43% 17.05% 19.71% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 282.12 268.34 287.17 290.02 215.95 309.27 285.59 -0.20%
EPS 29.14 57.34 34.30 22.42 23.42 33.92 41.00 -5.52%
DPS 0.00 5.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.00 1.92 1.72 1.54 1.00 1.99 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 265,307
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 37.53 35.66 29.82 30.12 19.19 13.70 10.03 24.58%
EPS 3.68 7.62 3.56 2.33 2.08 1.50 1.44 16.91%
DPS 0.00 0.66 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.266 0.2552 0.1786 0.16 0.0888 0.0882 0.0731 24.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.86 2.92 0.83 0.73 1.23 0.78 1.03 -
P/RPS 0.66 1.09 0.29 0.25 0.57 0.25 0.36 10.62%
P/EPS 6.73 5.09 2.42 3.26 5.25 2.30 2.51 17.85%
EY 14.87 19.64 41.33 30.71 19.05 43.49 39.81 -15.13%
DY 0.00 1.71 0.00 0.00 0.00 8.97 0.00 -
P/NAPS 0.93 1.52 0.48 0.47 1.23 0.39 0.50 10.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 -
Price 1.55 2.67 0.98 0.56 1.09 0.68 0.94 -
P/RPS 0.55 1.00 0.34 0.19 0.50 0.22 0.33 8.88%
P/EPS 5.60 4.66 2.86 2.50 4.65 2.00 2.29 16.06%
EY 17.84 21.48 35.00 40.03 21.50 49.88 43.62 -13.83%
DY 0.00 1.87 0.00 0.00 0.00 10.29 0.00 -
P/NAPS 0.78 1.39 0.57 0.36 1.09 0.34 0.45 9.59%

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