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

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 53.03%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 750,709 690,581 618,419 628,998 393,379 277,110 201,122 24.53%
PBT 87,638 144,563 101,537 47,906 42,890 35,762 30,953 18.93%
Tax -9,754 -9,091 -15,896 -2,395 -2,064 -4,535 -4,573 13.45%
NP 77,884 135,472 85,641 45,511 40,826 31,227 26,380 19.76%
-
NP to SH 77,901 135,446 85,641 45,511 40,826 31,227 26,380 19.76%
-
Tax Rate 11.13% 6.29% 15.66% 5.00% 4.81% 12.68% 14.77% -
Total Cost 672,825 555,109 532,778 583,487 352,553 245,883 174,742 25.18%
-
Net Worth 680,061 688,938 498,776 421,701 233,376 231,311 191,273 23.53%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 10,200 8,484 6,632 3,978 3,500 - - -
Div Payout % 13.09% 6.26% 7.74% 8.74% 8.57% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 680,061 688,938 498,776 421,701 233,376 231,311 191,273 23.53%
NOSH 340,030 339,378 265,306 265,220 233,376 112,286 89,799 24.83%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.37% 19.62% 13.85% 7.24% 10.38% 11.27% 13.12% -
ROE 11.45% 19.66% 17.17% 10.79% 17.49% 13.50% 13.79% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 220.78 203.48 233.10 237.16 168.56 246.79 223.97 -0.23%
EPS 24.59 39.91 32.28 17.16 15.41 27.81 29.38 -2.92%
DPS 3.00 2.50 2.50 1.50 1.50 0.00 0.00 -
NAPS 2.00 2.03 1.88 1.59 1.00 2.06 2.13 -1.04%
Adjusted Per Share Value based on latest NOSH - 265,488
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.59 25.38 22.73 23.12 14.46 10.19 7.39 24.53%
EPS 2.86 4.98 3.15 1.67 1.50 1.15 0.97 19.73%
DPS 0.37 0.31 0.24 0.15 0.13 0.00 0.00 -
NAPS 0.25 0.2532 0.1833 0.155 0.0858 0.085 0.0703 23.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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%
P/EPS 5.59 4.74 3.87 3.15 6.80 2.70 2.83 12.00%
EY 17.90 21.12 25.82 31.78 14.70 37.08 35.39 -10.73%
DY 2.34 1.32 2.00 2.78 1.26 0.00 0.00 -
P/NAPS 0.64 0.93 0.66 0.34 1.19 0.36 0.39 8.60%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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%
P/EPS 7.03 5.51 5.08 2.74 6.29 3.06 3.40 12.86%
EY 14.23 18.14 19.68 36.51 15.90 32.72 29.38 -11.37%
DY 1.86 1.14 1.52 3.19 1.36 0.00 0.00 -
P/NAPS 0.81 1.08 0.87 0.30 1.10 0.41 0.47 9.49%

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