[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 67.71%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 393,379 277,110 201,122 149,930 98,100 57,422 51,165 40.46%
PBT 42,890 35,762 30,953 21,329 12,829 6,386 1,623 72.54%
Tax -2,064 -4,535 -4,573 -2,440 -837 -359 -197 47.89%
NP 40,826 31,227 26,380 18,889 11,992 6,027 1,426 74.86%
-
NP to SH 40,826 31,227 26,380 18,889 11,992 6,027 1,426 74.86%
-
Tax Rate 4.81% 12.68% 14.77% 11.44% 6.52% 5.62% 12.14% -
Total Cost 352,553 245,883 174,742 131,041 86,108 51,395 49,739 38.57%
-
Net Worth 233,376 231,311 191,273 130,937 72,662 69,988 64,309 23.95%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,500 - - - - - - -
Div Payout % 8.57% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 233,376 231,311 191,273 130,937 72,662 69,988 64,309 23.95%
NOSH 233,376 112,286 89,799 80,825 53,824 39,993 39,943 34.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.38% 11.27% 13.12% 12.60% 12.22% 10.50% 2.79% -
ROE 17.49% 13.50% 13.79% 14.43% 16.50% 8.61% 2.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 168.56 246.79 223.97 185.50 182.26 143.58 128.09 4.68%
EPS 15.41 27.81 29.38 23.37 22.28 15.07 3.57 27.58%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.06 2.13 1.62 1.35 1.75 1.61 -7.62%
Adjusted Per Share Value based on latest NOSH - 80,809
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.46 10.19 7.39 5.51 3.61 2.11 1.88 40.47%
EPS 1.50 1.15 0.97 0.69 0.44 0.22 0.05 76.22%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.085 0.0703 0.0481 0.0267 0.0257 0.0236 23.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.19 0.75 0.83 1.00 0.64 0.40 0.30 -
P/RPS 0.71 0.30 0.37 0.54 0.35 0.28 0.23 20.65%
P/EPS 6.80 2.70 2.83 4.28 2.87 2.65 8.40 -3.45%
EY 14.70 37.08 35.39 23.37 34.81 37.68 11.90 3.58%
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.36 0.39 0.62 0.47 0.23 0.19 35.74%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 09/11/06 28/11/05 23/11/04 06/01/04 13/11/02 20/11/01 -
Price 1.10 0.85 1.00 1.14 0.91 0.41 0.63 -
P/RPS 0.65 0.34 0.45 0.61 0.50 0.29 0.49 4.81%
P/EPS 6.29 3.06 3.40 4.88 4.08 2.72 17.65 -15.79%
EY 15.90 32.72 29.38 20.50 24.48 36.76 5.67 18.74%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.41 0.47 0.70 0.67 0.23 0.39 18.85%

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