[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.19%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 455,477 380,856 384,741 245,041 175,033 128,148 92,427 30.43%
PBT 103,114 54,814 31,304 28,377 21,761 21,696 12,553 42.02%
Tax -5,786 -9,324 -1,565 -1,788 -2,564 -3,299 -1,290 28.40%
NP 97,328 45,490 29,739 26,589 19,197 18,397 11,263 43.22%
-
NP to SH 97,328 45,490 29,739 26,589 19,197 18,397 11,263 43.22%
-
Tax Rate 5.61% 17.01% 5.00% 6.30% 11.78% 15.21% 10.28% -
Total Cost 358,149 335,366 355,002 218,452 155,836 109,751 81,164 28.05%
-
Net Worth 651,802 456,226 408,591 226,947 225,247 186,662 124,515 31.75%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,487 - - - 3,961 - - -
Div Payout % 8.72% - - - 20.64% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 651,802 456,226 408,591 226,947 225,247 186,662 124,515 31.75%
NOSH 339,480 265,247 265,318 226,947 113,189 89,741 80,854 27.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 21.37% 11.94% 7.73% 10.85% 10.97% 14.36% 12.19% -
ROE 14.93% 9.97% 7.28% 11.72% 8.52% 9.86% 9.05% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 134.17 143.58 145.01 107.97 154.64 142.80 114.31 2.70%
EPS 28.67 17.15 11.21 11.71 16.96 20.50 13.93 12.77%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.92 1.72 1.54 1.00 1.99 2.08 1.54 3.74%
Adjusted Per Share Value based on latest NOSH - 227,030
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.74 14.00 14.14 9.01 6.43 4.71 3.40 30.41%
EPS 3.58 1.67 1.09 0.98 0.71 0.68 0.41 43.47%
DPS 0.31 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.2396 0.1677 0.1502 0.0834 0.0828 0.0686 0.0458 31.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.92 0.83 0.73 1.23 0.78 1.03 1.04 -
P/RPS 2.18 0.58 0.50 1.14 0.50 0.72 0.91 15.66%
P/EPS 10.18 4.84 6.51 10.50 4.60 5.02 7.47 5.29%
EY 9.82 20.66 15.35 9.53 21.74 19.90 13.39 -5.03%
DY 0.86 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 1.52 0.48 0.47 1.23 0.39 0.50 0.68 14.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 -
Price 2.67 0.98 0.56 1.09 0.68 0.94 1.00 -
P/RPS 1.99 0.68 0.39 1.01 0.44 0.66 0.87 14.77%
P/EPS 9.31 5.71 5.00 9.30 4.01 4.59 7.18 4.42%
EY 10.74 17.50 20.02 10.75 24.94 21.81 13.93 -4.24%
DY 0.94 0.00 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 1.39 0.57 0.36 1.09 0.34 0.45 0.65 13.49%

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