[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.78%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 977,281 803,633 811,823 574,260 389,140 284,688 218,423 28.35%
PBT 183,835 151,470 51,998 58,550 47,242 41,300 34,273 32.28%
Tax -24,880 -24,885 -5,001 -2,604 -6,403 -5,027 -4,063 35.24%
NP 158,955 126,585 46,997 55,946 40,839 36,273 30,210 31.86%
-
NP to SH 158,939 126,585 46,997 55,946 40,839 36,273 30,210 31.86%
-
Tax Rate 13.53% 16.43% 9.62% 4.45% 13.55% 12.17% 11.85% -
Total Cost 818,326 677,048 764,826 518,314 348,301 248,415 188,213 27.74%
-
Net Worth 690,335 557,962 302,614 336,130 240,295 204,734 139,466 30.53%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 25,505 - 6,345 7,533 7,298 7,183 - -
Div Payout % 16.05% - 13.50% 13.47% 17.87% 19.80% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 690,335 557,962 302,614 336,130 240,295 204,734 139,466 30.53%
NOSH 340,066 268,250 195,235 231,814 112,287 89,795 81,085 26.97%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.27% 15.75% 5.79% 9.74% 10.49% 12.74% 13.83% -
ROE 23.02% 22.69% 15.53% 16.64% 17.00% 17.72% 21.66% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 287.38 299.58 415.82 247.72 346.56 317.04 269.37 1.08%
EPS 46.74 47.19 17.72 21.09 36.37 40.40 37.37 3.79%
DPS 7.50 0.00 3.25 3.25 6.50 8.00 0.00 -
NAPS 2.03 2.08 1.55 1.45 2.14 2.28 1.72 2.79%
Adjusted Per Share Value based on latest NOSH - 231,751
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.26 31.46 31.78 22.48 15.23 11.14 8.55 28.35%
EPS 6.22 4.96 1.84 2.19 1.60 1.42 1.18 31.90%
DPS 1.00 0.00 0.25 0.29 0.29 0.28 0.00 -
NAPS 0.2702 0.2184 0.1185 0.1316 0.0941 0.0801 0.0546 30.52%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.99 2.36 0.40 1.09 1.04 1.12 1.17 -
P/RPS 0.69 0.79 0.10 0.44 0.30 0.35 0.43 8.19%
P/EPS 4.26 5.00 1.66 4.52 2.86 2.77 3.14 5.21%
EY 23.49 20.00 60.18 22.14 34.97 36.07 31.84 -4.94%
DY 3.77 0.00 8.13 2.98 6.25 7.14 0.00 -
P/NAPS 0.98 1.13 0.26 0.75 0.49 0.49 0.68 6.27%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 24/02/06 17/02/05 -
Price 2.12 2.73 0.39 0.87 1.00 0.94 1.25 -
P/RPS 0.74 0.91 0.09 0.35 0.29 0.30 0.46 8.24%
P/EPS 4.54 5.79 1.62 3.60 2.75 2.33 3.36 5.14%
EY 22.05 17.29 61.72 27.74 36.37 42.97 29.81 -4.89%
DY 3.54 0.00 8.33 3.74 6.50 8.51 0.00 -
P/NAPS 1.04 1.31 0.25 0.60 0.47 0.41 0.73 6.07%

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