[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.4%
YoY- 11.85%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 479,290 455,477 380,856 384,741 245,041 175,033 128,148 24.57%
PBT 53,550 103,114 54,814 31,304 28,377 21,761 21,696 16.24%
Tax -6,566 -5,786 -9,324 -1,565 -1,788 -2,564 -3,299 12.14%
NP 46,984 97,328 45,490 29,739 26,589 19,197 18,397 16.90%
-
NP to SH 46,984 97,328 45,490 29,739 26,589 19,197 18,397 16.90%
-
Tax Rate 12.26% 5.61% 17.01% 5.00% 6.30% 11.78% 15.21% -
Total Cost 432,306 358,149 335,366 355,002 218,452 155,836 109,751 25.65%
-
Net Worth 679,565 651,802 456,226 408,591 226,947 225,247 186,662 24.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 8,487 - - - 3,961 - -
Div Payout % - 8.72% - - - 20.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 679,565 651,802 456,226 408,591 226,947 225,247 186,662 24.01%
NOSH 339,782 339,480 265,247 265,318 226,947 113,189 89,741 24.83%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.80% 21.37% 11.94% 7.73% 10.85% 10.97% 14.36% -
ROE 6.91% 14.93% 9.97% 7.28% 11.72% 8.52% 9.86% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 141.06 134.17 143.58 145.01 107.97 154.64 142.80 -0.20%
EPS 14.57 28.67 17.15 11.21 11.71 16.96 20.50 -5.52%
DPS 0.00 2.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.00 1.92 1.72 1.54 1.00 1.99 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 265,307
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 17.62 16.74 14.00 14.14 9.01 6.43 4.71 24.58%
EPS 1.73 3.58 1.67 1.09 0.98 0.71 0.68 16.83%
DPS 0.00 0.31 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.2498 0.2396 0.1677 0.1502 0.0834 0.0828 0.0686 24.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.86 2.92 0.83 0.73 1.23 0.78 1.03 -
P/RPS 1.32 2.18 0.58 0.50 1.14 0.50 0.72 10.62%
P/EPS 13.45 10.18 4.84 6.51 10.50 4.60 5.02 17.84%
EY 7.43 9.82 20.66 15.35 9.53 21.74 19.90 -15.13%
DY 0.00 0.86 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.93 1.52 0.48 0.47 1.23 0.39 0.50 10.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 -
Price 1.55 2.67 0.98 0.56 1.09 0.68 0.94 -
P/RPS 1.10 1.99 0.68 0.39 1.01 0.44 0.66 8.88%
P/EPS 11.21 9.31 5.71 5.00 9.30 4.01 4.59 16.03%
EY 8.92 10.74 17.50 20.02 10.75 24.94 21.81 -13.83%
DY 0.00 0.94 0.00 0.00 0.00 5.15 0.00 -
P/NAPS 0.78 1.39 0.57 0.36 1.09 0.34 0.45 9.59%

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