[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 11.81%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 524,505 369,480 268,162 199,906 130,800 76,562 68,220 40.46%
PBT 57,186 47,682 41,270 28,438 17,105 8,514 2,164 72.54%
Tax -2,752 -6,046 -6,097 -3,253 -1,116 -478 -262 47.96%
NP 54,434 41,636 35,173 25,185 15,989 8,036 1,901 74.86%
-
NP to SH 54,434 41,636 35,173 25,185 15,989 8,036 1,901 74.86%
-
Tax Rate 4.81% 12.68% 14.77% 11.44% 6.52% 5.61% 12.11% -
Total Cost 470,070 327,844 232,989 174,721 114,810 68,526 66,318 38.57%
-
Net Worth 233,376 231,311 191,273 130,937 72,662 69,988 64,309 23.95%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 4,667 - - - - - - -
Div Payout % 8.57% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 233,376 231,311 191,273 130,937 72,662 69,988 64,309 23.95%
NOSH 233,376 112,286 89,799 80,825 53,824 39,993 39,943 34.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.38% 11.27% 13.12% 12.60% 12.22% 10.50% 2.79% -
ROE 23.32% 18.00% 18.39% 19.23% 22.00% 11.48% 2.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 224.75 329.05 298.62 247.33 243.01 191.44 170.79 4.68%
EPS 20.55 37.08 39.17 31.16 29.71 20.09 4.76 27.59%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.06 2.13 1.62 1.35 1.75 1.61 -7.62%
Adjusted Per Share Value based on latest NOSH - 80,809
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 19.28 13.58 9.86 7.35 4.81 2.81 2.51 40.44%
EPS 2.00 1.53 1.29 0.93 0.59 0.30 0.07 74.80%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.085 0.0703 0.0481 0.0267 0.0257 0.0236 23.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.19 0.75 0.83 1.00 0.64 0.40 0.30 -
P/RPS 0.53 0.23 0.28 0.40 0.26 0.21 0.18 19.71%
P/EPS 5.10 2.02 2.12 3.21 2.15 1.99 6.30 -3.45%
EY 19.60 49.44 47.19 31.16 46.42 50.23 15.87 3.57%
DY 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.36 0.39 0.62 0.47 0.23 0.19 35.74%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 09/11/06 28/11/05 23/11/04 06/01/04 13/11/02 20/11/01 -
Price 1.10 0.85 1.00 1.14 0.91 0.41 0.63 -
P/RPS 0.49 0.26 0.33 0.46 0.37 0.21 0.37 4.79%
P/EPS 4.72 2.29 2.55 3.66 3.06 2.04 13.24 -15.78%
EY 21.20 43.62 39.17 27.33 32.64 49.01 7.56 18.74%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.41 0.47 0.70 0.67 0.23 0.39 18.85%

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