[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	750,709	690,581	618,419	628,998	393,379	277,110	201,122	24.53%
YoY %	8.71%	11.67%	-1.68%	59.90%	41.96%	37.78%	-	-
Horiz. %	373.26%	343.36%	307.48%	312.74%	195.59%	137.78%	100.00%	-
PBT	87,638	144,563	101,537	47,906	42,890	35,762	30,953	18.93%
YoY %	-39.38%	42.37%	111.95%	11.70%	19.93%	15.54%	-	-
Horiz. %	283.13%	467.04%	328.04%	154.77%	138.56%	115.54%	100.00%	-
Tax	-9,754	-9,091	-15,896	-2,395	-2,064	-4,535	-4,573	13.45%
YoY %	-7.29%	42.81%	-563.72%	-16.04%	54.49%	0.83%	-	-
Horiz. %	213.30%	198.80%	347.61%	52.37%	45.13%	99.17%	100.00%	-
NP	77,884	135,472	85,641	45,511	40,826	31,227	26,380	19.76%
YoY %	-42.51%	58.19%	88.18%	11.48%	30.74%	18.37%	-	-
Horiz. %	295.24%	513.54%	324.64%	172.52%	154.76%	118.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,901	135,446	85,641	45,511	40,826	31,227	26,380	19.76%
YoY %	-42.49%	58.16%	88.18%	11.48%	30.74%	18.37%	-	-
Horiz. %	295.30%	513.44%	324.64%	172.52%	154.76%	118.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.13%	6.29%	15.66%	5.00%	4.81%	12.68%	14.77%	-
YoY %	76.95%	-59.83%	213.20%	3.95%	-62.07%	-14.15%	-	-
Horiz. %	75.36%	42.59%	106.03%	33.85%	32.57%	85.85%	100.00%	-
Total Cost	672,825	555,109	532,778	583,487	352,553	245,883	174,742	25.18%
YoY %	21.21%	4.19%	-8.69%	65.50%	43.38%	40.71%	-	-
Horiz. %	385.04%	317.67%	304.89%	333.91%	201.76%	140.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	680,061	688,938	498,776	421,701	233,376	231,311	191,273	23.53%
YoY %	-1.29%	38.13%	18.28%	80.70%	0.89%	20.93%	-	-
Horiz. %	355.54%	360.19%	260.77%	220.47%	122.01%	120.93%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	10,200	8,484	6,632	3,978	3,500	-	-	-
YoY %	20.23%	27.93%	66.72%	13.66%	0.00%	-	-	-
Horiz. %	291.43%	242.40%	189.49%	113.66%	100.00%	-	-	-
Div Payout %	13.09%	6.26%	7.74%	8.74%	8.57%	-	-	-
YoY %	109.11%	-19.12%	-11.44%	1.98%	0.00%	-	-	-
Horiz. %	152.74%	73.05%	90.32%	101.98%	100.00%	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	680,061	688,938	498,776	421,701	233,376	231,311	191,273	23.53%
YoY %	-1.29%	38.13%	18.28%	80.70%	0.89%	20.93%	-	-
Horiz. %	355.54%	360.19%	260.77%	220.47%	122.01%	120.93%	100.00%	-
NOSH	340,030	339,378	265,306	265,220	233,376	112,286	89,799	24.83%
YoY %	0.19%	27.92%	0.03%	13.64%	107.84%	25.04%	-	-
Horiz. %	378.66%	377.93%	295.44%	295.35%	259.89%	125.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	10.37%	19.62%	13.85%	7.24%	10.38%	11.27%	13.12%	-
YoY %	-47.15%	41.66%	91.30%	-30.25%	-7.90%	-14.10%	-	-
Horiz. %	79.04%	149.54%	105.56%	55.18%	79.12%	85.90%	100.00%	-
ROE	11.45%	19.66%	17.17%	10.79%	17.49%	13.50%	13.79%	-
YoY %	-41.76%	14.50%	59.13%	-38.31%	29.56%	-2.10%	-	-
Horiz. %	83.03%	142.57%	124.51%	78.25%	126.83%	97.90%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	220.78	203.48	233.10	237.16	168.56	246.79	223.97	-0.23%
YoY %	8.50%	-12.71%	-1.71%	40.70%	-31.70%	10.19%	-	-
Horiz. %	98.58%	90.85%	104.08%	105.89%	75.26%	110.19%	100.00%	-
EPS	24.59	39.91	32.28	17.16	15.41	27.81	29.38	-2.92%
YoY %	-38.39%	23.64%	88.11%	11.36%	-44.59%	-5.34%	-	-
Horiz. %	83.70%	135.84%	109.87%	58.41%	52.45%	94.66%	100.00%	-
DPS	3.00	2.50	2.50	1.50	1.50	0.00	0.00	-
YoY %	20.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	166.67%	166.67%	100.00%	100.00%	-	-	-
NAPS	2.00	2.03	1.88	1.59	1.00	2.06	2.13	-1.04%
YoY %	-1.48%	7.98%	18.24%	59.00%	-51.46%	-3.29%	-	-
Horiz. %	93.90%	95.31%	88.26%	74.65%	46.95%	96.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 265,488
RPS	27.59	25.38	22.73	23.12	14.46	10.19	7.39	24.53%
YoY %	8.71%	11.66%	-1.69%	59.89%	41.90%	37.89%	-	-
Horiz. %	373.34%	343.44%	307.58%	312.86%	195.67%	137.89%	100.00%	-
EPS	2.86	4.98	3.15	1.67	1.50	1.15	0.97	19.73%
YoY %	-42.57%	58.10%	88.62%	11.33%	30.43%	18.56%	-	-
Horiz. %	294.85%	513.40%	324.74%	172.16%	154.64%	118.56%	100.00%	-
DPS	0.37	0.31	0.24	0.15	0.13	0.00	0.00	-
YoY %	19.35%	29.17%	60.00%	15.38%	0.00%	0.00%	-	-
Horiz. %	284.62%	238.46%	184.62%	115.38%	100.00%	-	-	-
NAPS	0.25	0.2532	0.1833	0.155	0.0858	0.085	0.0703	23.53%
YoY %	-1.26%	38.13%	18.26%	80.65%	0.94%	20.91%	-	-
Horiz. %	355.62%	360.17%	260.74%	220.48%	122.05%	120.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.28	1.89	1.25	0.54	1.19	0.75	0.83	-
P/RPS	0.58	0.93	0.54	0.23	0.71	0.30	0.37	7.77%
YoY %	-37.63%	72.22%	134.78%	-67.61%	136.67%	-18.92%	-	-
Horiz. %	156.76%	251.35%	145.95%	62.16%	191.89%	81.08%	100.00%	-
P/EPS	5.59	4.74	3.87	3.15	6.80	2.70	2.83	12.00%
YoY %	17.93%	22.48%	22.86%	-53.68%	151.85%	-4.59%	-	-
Horiz. %	197.53%	167.49%	136.75%	111.31%	240.28%	95.41%	100.00%	-
EY	17.90	21.12	25.82	31.78	14.70	37.08	35.39	-10.73%
YoY %	-15.25%	-18.20%	-18.75%	116.19%	-60.36%	4.78%	-	-
Horiz. %	50.58%	59.68%	72.96%	89.80%	41.54%	104.78%	100.00%	-
DY	2.34	1.32	2.00	2.78	1.26	0.00	0.00	-
YoY %	77.27%	-34.00%	-28.06%	120.63%	0.00%	0.00%	-	-
Horiz. %	185.71%	104.76%	158.73%	220.63%	100.00%	-	-	-
P/NAPS	0.64	0.93	0.66	0.34	1.19	0.36	0.39	8.60%
YoY %	-31.18%	40.91%	94.12%	-71.43%	230.56%	-7.69%	-	-
Horiz. %	164.10%	238.46%	169.23%	87.18%	305.13%	92.31%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/10/11	08/11/10	15/10/09	27/11/08	21/11/07	09/11/06	28/11/05	-
Price	1.61	2.20	1.64	0.47	1.10	0.85	1.00	-
P/RPS	0.73	1.08	0.70	0.20	0.65	0.34	0.45	8.39%
YoY %	-32.41%	54.29%	250.00%	-69.23%	91.18%	-24.44%	-	-
Horiz. %	162.22%	240.00%	155.56%	44.44%	144.44%	75.56%	100.00%	-
P/EPS	7.03	5.51	5.08	2.74	6.29	3.06	3.40	12.86%
YoY %	27.59%	8.46%	85.40%	-56.44%	105.56%	-10.00%	-	-
Horiz. %	206.76%	162.06%	149.41%	80.59%	185.00%	90.00%	100.00%	-
EY	14.23	18.14	19.68	36.51	15.90	32.72	29.38	-11.37%
YoY %	-21.55%	-7.83%	-46.10%	129.62%	-51.41%	11.37%	-	-
Horiz. %	48.43%	61.74%	66.98%	124.27%	54.12%	111.37%	100.00%	-
DY	1.86	1.14	1.52	3.19	1.36	0.00	0.00	-
YoY %	63.16%	-25.00%	-52.35%	134.56%	0.00%	0.00%	-	-
Horiz. %	136.76%	83.82%	111.76%	234.56%	100.00%	-	-	-
P/NAPS	0.81	1.08	0.87	0.30	1.10	0.41	0.47	9.49%
YoY %	-25.00%	24.14%	190.00%	-72.73%	168.29%	-12.77%	-	-
Horiz. %	172.34%	229.79%	185.11%	63.83%	234.04%	87.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos