[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.26%
YoY- 88.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 726,135 750,709 690,581 618,419 628,998 393,379 277,110 17.39%
PBT 97,836 87,638 144,563 101,537 47,906 42,890 35,762 18.24%
Tax -8,206 -9,754 -9,091 -15,896 -2,395 -2,064 -4,535 10.37%
NP 89,630 77,884 135,472 85,641 45,511 40,826 31,227 19.19%
-
NP to SH 89,582 77,901 135,446 85,641 45,511 40,826 31,227 19.18%
-
Tax Rate 8.39% 11.13% 6.29% 15.66% 5.00% 4.81% 12.68% -
Total Cost 636,505 672,825 555,109 532,778 583,487 352,553 245,883 17.16%
-
Net Worth 842,804 680,061 688,938 498,776 421,701 233,376 231,311 24.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,593 10,200 8,484 6,632 3,978 3,500 - -
Div Payout % 15.17% 13.09% 6.26% 7.74% 8.74% 8.57% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 842,804 680,061 688,938 498,776 421,701 233,376 231,311 24.02%
NOSH 679,681 340,030 339,378 265,306 265,220 233,376 112,286 34.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.34% 10.37% 19.62% 13.85% 7.24% 10.38% 11.27% -
ROE 10.63% 11.45% 19.66% 17.17% 10.79% 17.49% 13.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 106.83 220.78 203.48 233.10 237.16 168.56 246.79 -13.01%
EPS 13.18 24.59 39.91 32.28 17.16 15.41 27.81 -11.69%
DPS 2.00 3.00 2.50 2.50 1.50 1.50 0.00 -
NAPS 1.24 2.00 2.03 1.88 1.59 1.00 2.06 -8.10%
Adjusted Per Share Value based on latest NOSH - 265,191
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.69 27.59 25.38 22.73 23.12 14.46 10.19 17.39%
EPS 3.29 2.86 4.98 3.15 1.67 1.50 1.15 19.12%
DPS 0.50 0.37 0.31 0.24 0.15 0.13 0.00 -
NAPS 0.3098 0.25 0.2532 0.1833 0.155 0.0858 0.085 24.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.28 1.89 1.25 0.54 1.19 0.75 -
P/RPS 1.93 0.58 0.93 0.54 0.23 0.71 0.30 36.33%
P/EPS 15.63 5.59 4.74 3.87 3.15 6.80 2.70 33.96%
EY 6.40 17.90 21.12 25.82 31.78 14.70 37.08 -25.36%
DY 0.97 2.34 1.32 2.00 2.78 1.26 0.00 -
P/NAPS 1.66 0.64 0.93 0.66 0.34 1.19 0.36 28.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 09/11/06 -
Price 2.01 1.61 2.20 1.64 0.47 1.10 0.85 -
P/RPS 1.88 0.73 1.08 0.70 0.20 0.65 0.34 32.94%
P/EPS 15.25 7.03 5.51 5.08 2.74 6.29 3.06 30.66%
EY 6.56 14.23 18.14 19.68 36.51 15.90 32.72 -23.47%
DY 1.00 1.86 1.14 1.52 3.19 1.36 0.00 -
P/NAPS 1.62 0.81 1.08 0.87 0.30 1.10 0.41 25.70%

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