[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 62.65%
YoY- 161.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,282,160 994,088 965,480 882,608 769,488 765,824 462,488 18.50%
PBT 147,068 122,820 102,456 217,128 93,864 68,272 53,084 18.49%
Tax -18,696 -10,720 -4,840 -11,236 -15,036 -3,412 -3,196 34.19%
NP 128,372 112,100 97,616 205,892 78,828 64,860 49,888 17.04%
-
NP to SH 127,148 111,928 97,616 205,892 78,828 64,860 49,888 16.85%
-
Tax Rate 12.71% 8.73% 4.72% 5.17% 16.02% 5.00% 6.02% -
Total Cost 1,153,788 881,988 867,864 676,716 690,660 700,964 412,600 18.67%
-
Net Worth 862,020 794,634 706,968 632,219 434,986 265,328 226,853 24.89%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 862,020 794,634 706,968 632,219 434,986 265,328 226,853 24.89%
NOSH 673,453 679,174 339,888 271,338 265,235 265,328 226,853 19.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.01% 11.28% 10.11% 23.33% 10.24% 8.47% 10.79% -
ROE 14.75% 14.09% 13.81% 32.57% 18.12% 24.45% 21.99% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 190.39 146.37 284.06 325.28 290.11 288.63 203.87 -1.13%
EPS 18.88 16.48 28.72 75.88 29.72 24.44 21.96 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.17 2.08 2.33 1.64 1.00 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 271,338
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.19 38.92 37.80 34.55 30.12 29.98 18.11 18.49%
EPS 4.98 4.38 3.82 8.06 3.09 2.54 1.95 16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.3111 0.2768 0.2475 0.1703 0.1039 0.0888 24.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.82 1.88 2.15 3.39 0.44 0.77 1.15 -
P/RPS 0.96 1.28 0.76 1.04 0.15 0.27 0.56 9.39%
P/EPS 9.64 11.41 7.49 4.47 1.48 3.15 5.23 10.71%
EY 10.37 8.77 13.36 22.38 67.55 31.75 19.12 -9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.61 1.03 1.45 0.27 0.77 1.15 3.57%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 29/05/08 17/05/07 -
Price 2.06 1.79 1.98 3.45 0.75 0.80 1.20 -
P/RPS 1.08 1.22 0.70 1.06 0.26 0.28 0.59 10.59%
P/EPS 10.91 10.86 6.89 4.55 2.52 3.27 5.46 12.21%
EY 9.17 9.21 14.51 21.99 39.63 30.56 18.33 -10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.53 0.95 1.48 0.46 0.80 1.20 5.01%

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