[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.42%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 961,244 958,580 910,954 761,712 769,482 490,082 350,066 18.31%
PBT 128,000 107,100 206,228 109,628 62,608 56,754 43,522 19.67%
Tax -11,940 -13,132 -11,572 -18,648 -3,130 -3,576 -5,128 15.11%
NP 116,060 93,968 194,656 90,980 59,478 53,178 38,394 20.22%
-
NP to SH 115,964 93,968 194,656 90,980 59,478 53,178 38,394 20.20%
-
Tax Rate 9.33% 12.26% 5.61% 17.01% 5.00% 6.30% 11.78% -
Total Cost 845,184 864,612 716,298 670,732 710,004 436,904 311,672 18.07%
-
Net Worth 815,690 679,565 651,802 456,226 408,591 226,947 225,247 23.89%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 16,974 - - - 7,923 -
Div Payout % - - 8.72% - - - 20.64% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 815,690 679,565 651,802 456,226 408,591 226,947 225,247 23.89%
NOSH 679,742 339,782 339,480 265,247 265,318 226,947 113,189 34.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.07% 9.80% 21.37% 11.94% 7.73% 10.85% 10.97% -
ROE 14.22% 13.83% 29.86% 19.94% 14.56% 23.43% 17.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 141.41 282.12 268.34 287.17 290.02 215.95 309.27 -12.21%
EPS 17.06 29.14 57.34 34.30 22.42 23.42 33.92 -10.81%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.00 -
NAPS 1.20 2.00 1.92 1.72 1.54 1.00 1.99 -8.07%
Adjusted Per Share Value based on latest NOSH - 265,257
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.63 37.53 35.66 29.82 30.12 19.19 13.70 18.32%
EPS 4.54 3.68 7.62 3.56 2.33 2.08 1.50 20.25%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.31 -
NAPS 0.3193 0.266 0.2552 0.1786 0.16 0.0888 0.0882 23.89%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.07 1.86 2.92 0.83 0.73 1.23 0.78 -
P/RPS 1.46 0.66 1.09 0.29 0.25 0.57 0.25 34.15%
P/EPS 12.13 6.73 5.09 2.42 3.26 5.25 2.30 31.90%
EY 8.24 14.87 19.64 41.33 30.71 19.05 43.49 -24.19%
DY 0.00 0.00 1.71 0.00 0.00 0.00 8.97 -
P/NAPS 1.72 0.93 1.52 0.48 0.47 1.23 0.39 28.03%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 -
Price 2.13 1.55 2.67 0.98 0.56 1.09 0.68 -
P/RPS 1.51 0.55 1.00 0.34 0.19 0.50 0.22 37.81%
P/EPS 12.49 5.60 4.66 2.86 2.50 4.65 2.00 35.66%
EY 8.01 17.84 21.48 35.00 40.03 21.50 49.88 -26.25%
DY 0.00 0.00 1.87 0.00 0.00 0.00 10.29 -
P/NAPS 1.78 0.78 1.39 0.57 0.36 1.09 0.34 31.73%

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