[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 62.67%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 618,419 628,998 393,379 277,110 201,122 149,930 98,100 35.87%
PBT 101,537 47,906 42,890 35,762 30,953 21,329 12,829 41.12%
Tax -15,896 -2,395 -2,064 -4,535 -4,573 -2,440 -837 63.26%
NP 85,641 45,511 40,826 31,227 26,380 18,889 11,992 38.72%
-
NP to SH 85,641 45,511 40,826 31,227 26,380 18,889 11,992 38.72%
-
Tax Rate 15.66% 5.00% 4.81% 12.68% 14.77% 11.44% 6.52% -
Total Cost 532,778 583,487 352,553 245,883 174,742 131,041 86,108 35.45%
-
Net Worth 498,776 421,701 233,376 231,311 191,273 130,937 72,662 37.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,632 3,978 3,500 - - - - -
Div Payout % 7.74% 8.74% 8.57% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 498,776 421,701 233,376 231,311 191,273 130,937 72,662 37.81%
NOSH 265,306 265,220 233,376 112,286 89,799 80,825 53,824 30.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.85% 7.24% 10.38% 11.27% 13.12% 12.60% 12.22% -
ROE 17.17% 10.79% 17.49% 13.50% 13.79% 14.43% 16.50% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 233.10 237.16 168.56 246.79 223.97 185.50 182.26 4.18%
EPS 32.28 17.16 15.41 27.81 29.38 23.37 22.28 6.36%
DPS 2.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.59 1.00 2.06 2.13 1.62 1.35 5.66%
Adjusted Per Share Value based on latest NOSH - 112,324
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.73 23.12 14.46 10.19 7.39 5.51 3.61 35.85%
EPS 3.15 1.67 1.50 1.15 0.97 0.69 0.44 38.78%
DPS 0.24 0.15 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.155 0.0858 0.085 0.0703 0.0481 0.0267 37.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.25 0.54 1.19 0.75 0.83 1.00 0.64 -
P/RPS 0.54 0.23 0.71 0.30 0.37 0.54 0.35 7.48%
P/EPS 3.87 3.15 6.80 2.70 2.83 4.28 2.87 5.10%
EY 25.82 31.78 14.70 37.08 35.39 23.37 34.81 -4.85%
DY 2.00 2.78 1.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.34 1.19 0.36 0.39 0.62 0.47 5.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 15/10/09 27/11/08 21/11/07 09/11/06 28/11/05 23/11/04 06/01/04 -
Price 1.64 0.47 1.10 0.85 1.00 1.14 0.91 -
P/RPS 0.70 0.20 0.65 0.34 0.45 0.61 0.50 5.76%
P/EPS 5.08 2.74 6.29 3.06 3.40 4.88 4.08 3.71%
EY 19.68 36.51 15.90 32.72 29.38 20.50 24.48 -3.56%
DY 1.52 3.19 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.30 1.10 0.41 0.47 0.70 0.67 4.44%

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