[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.51%
YoY- 88.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 968,180 1,000,945 920,774 824,558 838,664 524,505 369,480 17.39%
PBT 130,448 116,850 192,750 135,382 63,874 57,186 47,682 18.24%
Tax -10,941 -13,005 -12,121 -21,194 -3,193 -2,752 -6,046 10.38%
NP 119,506 103,845 180,629 114,188 60,681 54,434 41,636 19.19%
-
NP to SH 119,442 103,868 180,594 114,188 60,681 54,434 41,636 19.18%
-
Tax Rate 8.39% 11.13% 6.29% 15.65% 5.00% 4.81% 12.68% -
Total Cost 848,673 897,100 740,145 710,370 777,982 470,070 327,844 17.16%
-
Net Worth 842,804 680,061 688,938 498,776 421,701 233,376 231,311 24.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,124 13,601 11,312 8,843 5,304 4,667 - -
Div Payout % 15.17% 13.09% 6.26% 7.74% 8.74% 8.57% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 842,804 680,061 688,938 498,776 421,701 233,376 231,311 24.02%
NOSH 679,681 340,030 339,378 265,306 265,220 233,376 112,286 34.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.34% 10.37% 19.62% 13.85% 7.24% 10.38% 11.27% -
ROE 14.17% 15.27% 26.21% 22.89% 14.39% 23.32% 18.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 142.45 294.37 271.31 310.79 316.21 224.75 329.05 -13.01%
EPS 17.57 32.79 53.21 43.04 22.88 20.55 37.08 -11.69%
DPS 2.67 4.00 3.33 3.33 2.00 2.00 0.00 -
NAPS 1.24 2.00 2.03 1.88 1.59 1.00 2.06 -8.10%
Adjusted Per Share Value based on latest NOSH - 265,191
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.59 36.79 33.84 30.31 30.83 19.28 13.58 17.40%
EPS 4.39 3.82 6.64 4.20 2.23 2.00 1.53 19.18%
DPS 0.67 0.50 0.42 0.33 0.19 0.17 0.00 -
NAPS 0.3098 0.25 0.2532 0.1833 0.155 0.0858 0.085 24.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.28 1.89 1.25 0.54 1.19 0.75 -
P/RPS 1.45 0.43 0.70 0.40 0.17 0.53 0.23 35.87%
P/EPS 11.72 4.19 3.55 2.90 2.36 5.10 2.02 34.01%
EY 8.53 23.86 28.16 34.43 42.37 19.60 49.44 -25.36%
DY 1.29 3.13 1.76 2.67 3.70 1.68 0.00 -
P/NAPS 1.66 0.64 0.93 0.66 0.34 1.19 0.36 28.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 09/11/06 -
Price 2.01 1.61 2.20 1.64 0.47 1.10 0.85 -
P/RPS 1.41 0.55 0.81 0.53 0.15 0.49 0.26 32.51%
P/EPS 11.44 5.27 4.13 3.81 2.05 4.72 2.29 30.71%
EY 8.74 18.97 24.19 26.24 48.68 21.20 43.62 -23.48%
DY 1.33 2.48 1.52 2.03 4.26 1.82 0.00 -
P/NAPS 1.62 0.81 1.08 0.87 0.30 1.10 0.41 25.70%

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