[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.22%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,246,810 968,180 1,000,945 920,774 824,558 838,664 524,505 15.50%
PBT 156,128 130,448 116,850 192,750 135,382 63,874 57,186 18.20%
Tax -18,241 -10,941 -13,005 -12,121 -21,194 -3,193 -2,752 37.01%
NP 137,886 119,506 103,845 180,629 114,188 60,681 54,434 16.73%
-
NP to SH 138,252 119,442 103,868 180,594 114,188 60,681 54,434 16.78%
-
Tax Rate 11.68% 8.39% 11.13% 6.29% 15.65% 5.00% 4.81% -
Total Cost 1,108,924 848,673 897,100 740,145 710,370 777,982 470,070 15.36%
-
Net Worth 934,565 842,804 680,061 688,938 498,776 421,701 233,376 25.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 18,191 18,124 13,601 11,312 8,843 5,304 4,667 25.42%
Div Payout % 13.16% 15.17% 13.09% 6.26% 7.74% 8.74% 8.57% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 934,565 842,804 680,061 688,938 498,776 421,701 233,376 25.98%
NOSH 682,164 679,681 340,030 339,378 265,306 265,220 233,376 19.55%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.06% 12.34% 10.37% 19.62% 13.85% 7.24% 10.38% -
ROE 14.79% 14.17% 15.27% 26.21% 22.89% 14.39% 23.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 182.77 142.45 294.37 271.31 310.79 316.21 224.75 -3.38%
EPS 20.27 17.57 32.79 53.21 43.04 22.88 20.55 -0.22%
DPS 2.67 2.67 4.00 3.33 3.33 2.00 2.00 4.92%
NAPS 1.37 1.24 2.00 2.03 1.88 1.59 1.00 5.38%
Adjusted Per Share Value based on latest NOSH - 339,119
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.83 35.59 36.79 33.84 30.31 30.83 19.28 15.50%
EPS 5.08 4.39 3.82 6.64 4.20 2.23 2.00 16.79%
DPS 0.67 0.67 0.50 0.42 0.33 0.19 0.17 25.65%
NAPS 0.3435 0.3098 0.25 0.2532 0.1833 0.155 0.0858 25.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.67 2.06 1.28 1.89 1.25 0.54 1.19 -
P/RPS 1.46 1.45 0.43 0.70 0.40 0.17 0.53 18.38%
P/EPS 13.17 11.72 4.19 3.55 2.90 2.36 5.10 17.11%
EY 7.59 8.53 23.86 28.16 34.43 42.37 19.60 -14.61%
DY 1.00 1.29 3.13 1.76 2.67 3.70 1.68 -8.27%
P/NAPS 1.95 1.66 0.64 0.93 0.66 0.34 1.19 8.57%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 -
Price 2.67 2.01 1.61 2.20 1.64 0.47 1.10 -
P/RPS 1.46 1.41 0.55 0.81 0.53 0.15 0.49 19.93%
P/EPS 13.17 11.44 5.27 4.13 3.81 2.05 4.72 18.63%
EY 7.59 8.74 18.97 24.19 26.24 48.68 21.20 -15.72%
DY 1.00 1.33 2.48 1.52 2.03 4.26 1.82 -9.49%
P/NAPS 1.95 1.62 0.81 1.08 0.87 0.30 1.10 10.00%

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