[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 22.16%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 882,608 769,488 765,824 462,488 342,612 248,740 174,504 31.00%
PBT 217,128 93,864 68,272 53,084 42,188 36,152 24,232 44.09%
Tax -11,236 -15,036 -3,412 -3,196 -6,160 -6,260 -1,948 33.89%
NP 205,892 78,828 64,860 49,888 36,028 29,892 22,284 44.83%
-
NP to SH 205,892 78,828 64,860 49,888 36,028 29,892 22,284 44.83%
-
Tax Rate 5.17% 16.02% 5.00% 6.02% 14.60% 17.32% 8.04% -
Total Cost 676,716 690,660 700,964 412,600 306,584 218,848 152,220 28.21%
-
Net Worth 632,219 434,986 265,328 226,853 214,721 183,012 118,343 32.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 632,219 434,986 265,328 226,853 214,721 183,012 118,343 32.20%
NOSH 271,338 265,235 265,328 226,853 113,011 89,711 80,505 22.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 23.33% 10.24% 8.47% 10.79% 10.52% 12.02% 12.77% -
ROE 32.57% 18.12% 24.45% 21.99% 16.78% 16.33% 18.83% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 325.28 290.11 288.63 203.87 303.17 277.27 216.76 6.99%
EPS 75.88 29.72 24.44 21.96 31.88 33.32 27.68 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 1.64 1.00 1.00 1.90 2.04 1.47 7.97%
Adjusted Per Share Value based on latest NOSH - 226,853
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 34.55 30.12 29.98 18.11 13.41 9.74 6.83 31.00%
EPS 8.06 3.09 2.54 1.95 1.41 1.17 0.87 44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2475 0.1703 0.1039 0.0888 0.0841 0.0716 0.0463 32.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.39 0.44 0.77 1.15 0.94 1.10 1.24 -
P/RPS 1.04 0.15 0.27 0.56 0.31 0.40 0.57 10.53%
P/EPS 4.47 1.48 3.15 5.23 2.95 3.30 4.48 -0.03%
EY 22.38 67.55 31.75 19.12 33.91 30.29 22.32 0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.27 0.77 1.15 0.49 0.54 0.84 9.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/04/10 08/05/09 29/05/08 17/05/07 24/05/06 27/05/05 21/05/04 -
Price 3.45 0.75 0.80 1.20 0.86 1.09 1.00 -
P/RPS 1.06 0.26 0.28 0.59 0.28 0.39 0.46 14.92%
P/EPS 4.55 2.52 3.27 5.46 2.70 3.27 3.61 3.93%
EY 21.99 39.63 30.56 18.33 37.07 30.57 27.68 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.46 0.80 1.20 0.45 0.53 0.68 13.83%

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