[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 130.83%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 480,622 479,290 455,477 380,856 384,741 245,041 175,033 18.31%
PBT 64,000 53,550 103,114 54,814 31,304 28,377 21,761 19.67%
Tax -5,970 -6,566 -5,786 -9,324 -1,565 -1,788 -2,564 15.11%
NP 58,030 46,984 97,328 45,490 29,739 26,589 19,197 20.22%
-
NP to SH 57,982 46,984 97,328 45,490 29,739 26,589 19,197 20.20%
-
Tax Rate 9.33% 12.26% 5.61% 17.01% 5.00% 6.30% 11.78% -
Total Cost 422,592 432,306 358,149 335,366 355,002 218,452 155,836 18.07%
-
Net Worth 815,690 679,565 651,802 456,226 408,591 226,947 225,247 23.89%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 8,487 - - - 3,961 -
Div Payout % - - 8.72% - - - 20.64% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 815,690 679,565 651,802 456,226 408,591 226,947 225,247 23.89%
NOSH 679,742 339,782 339,480 265,247 265,318 226,947 113,189 34.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.07% 9.80% 21.37% 11.94% 7.73% 10.85% 10.97% -
ROE 7.11% 6.91% 14.93% 9.97% 7.28% 11.72% 8.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.71 141.06 134.17 143.58 145.01 107.97 154.64 -12.21%
EPS 8.53 14.57 28.67 17.15 11.21 11.71 16.96 -10.81%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 1.20 2.00 1.92 1.72 1.54 1.00 1.99 -8.07%
Adjusted Per Share Value based on latest NOSH - 265,257
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.67 17.62 16.74 14.00 14.14 9.01 6.43 18.33%
EPS 2.13 1.73 3.58 1.67 1.09 0.98 0.71 20.07%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.15 -
NAPS 0.2998 0.2498 0.2396 0.1677 0.1502 0.0834 0.0828 23.89%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.07 1.86 2.92 0.83 0.73 1.23 0.78 -
P/RPS 2.93 1.32 2.18 0.58 0.50 1.14 0.50 34.23%
P/EPS 24.27 13.45 10.18 4.84 6.51 10.50 4.60 31.90%
EY 4.12 7.43 9.82 20.66 15.35 9.53 21.74 -24.19%
DY 0.00 0.00 0.86 0.00 0.00 0.00 4.49 -
P/NAPS 1.72 0.93 1.52 0.48 0.47 1.23 0.39 28.03%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 -
Price 2.13 1.55 2.67 0.98 0.56 1.09 0.68 -
P/RPS 3.01 1.10 1.99 0.68 0.39 1.01 0.44 37.73%
P/EPS 24.97 11.21 9.31 5.71 5.00 9.30 4.01 35.59%
EY 4.00 8.92 10.74 17.50 20.02 10.75 24.94 -26.26%
DY 0.00 0.00 0.94 0.00 0.00 0.00 5.15 -
P/NAPS 1.78 0.78 1.39 0.57 0.36 1.09 0.34 31.73%

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