[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 89.09%
YoY- 113.95%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 650,544 480,622 479,290 455,477 380,856 384,741 245,041 17.65%
PBT 76,570 64,000 53,550 103,114 54,814 31,304 28,377 17.97%
Tax -9,604 -5,970 -6,566 -5,786 -9,324 -1,565 -1,788 32.30%
NP 66,966 58,030 46,984 97,328 45,490 29,739 26,589 16.62%
-
NP to SH 67,883 57,982 46,984 97,328 45,490 29,739 26,589 16.89%
-
Tax Rate 12.54% 9.33% 12.26% 5.61% 17.01% 5.00% 6.30% -
Total Cost 583,578 422,592 432,306 358,149 335,366 355,002 218,452 17.77%
-
Net Worth 916,592 815,690 679,565 651,802 456,226 408,591 226,947 26.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 8,487 - - - -
Div Payout % - - - 8.72% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 916,592 815,690 679,565 651,802 456,226 408,591 226,947 26.16%
NOSH 689,167 679,742 339,782 339,480 265,247 265,318 226,947 20.31%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.29% 12.07% 9.80% 21.37% 11.94% 7.73% 10.85% -
ROE 7.41% 7.11% 6.91% 14.93% 9.97% 7.28% 11.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 94.40 70.71 141.06 134.17 143.58 145.01 107.97 -2.21%
EPS 9.85 8.53 14.57 28.67 17.15 11.21 11.71 -2.83%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.33 1.20 2.00 1.92 1.72 1.54 1.00 4.86%
Adjusted Per Share Value based on latest NOSH - 339,422
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.47 18.81 18.76 17.83 14.91 15.06 9.59 17.66%
EPS 2.66 2.27 1.84 3.81 1.78 1.16 1.04 16.92%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.3588 0.3193 0.266 0.2552 0.1786 0.16 0.0888 26.17%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.97 2.07 1.86 2.92 0.83 0.73 1.23 -
P/RPS 2.09 2.93 1.32 2.18 0.58 0.50 1.14 10.61%
P/EPS 20.00 24.27 13.45 10.18 4.84 6.51 10.50 11.32%
EY 5.00 4.12 7.43 9.82 20.66 15.35 9.53 -10.18%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 0.93 1.52 0.48 0.47 1.23 3.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 -
Price 2.27 2.13 1.55 2.67 0.98 0.56 1.09 -
P/RPS 2.40 3.01 1.10 1.99 0.68 0.39 1.01 15.50%
P/EPS 23.05 24.97 11.21 9.31 5.71 5.00 9.30 16.31%
EY 4.34 4.00 8.92 10.74 17.50 20.02 10.75 -14.01%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.71 1.78 0.78 1.39 0.57 0.36 1.09 7.78%

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