[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 39.16%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 935,108 726,135 750,709 690,581 618,419 628,998 393,379 15.50%
PBT 117,096 97,836 87,638 144,563 101,537 47,906 42,890 18.20%
Tax -13,681 -8,206 -9,754 -9,091 -15,896 -2,395 -2,064 37.01%
NP 103,415 89,630 77,884 135,472 85,641 45,511 40,826 16.73%
-
NP to SH 103,689 89,582 77,901 135,446 85,641 45,511 40,826 16.78%
-
Tax Rate 11.68% 8.39% 11.13% 6.29% 15.66% 5.00% 4.81% -
Total Cost 831,693 636,505 672,825 555,109 532,778 583,487 352,553 15.36%
-
Net Worth 934,565 842,804 680,061 688,938 498,776 421,701 233,376 25.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 13,643 13,593 10,200 8,484 6,632 3,978 3,500 25.42%
Div Payout % 13.16% 15.17% 13.09% 6.26% 7.74% 8.74% 8.57% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 934,565 842,804 680,061 688,938 498,776 421,701 233,376 25.98%
NOSH 682,164 679,681 340,030 339,378 265,306 265,220 233,376 19.55%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.06% 12.34% 10.37% 19.62% 13.85% 7.24% 10.38% -
ROE 11.09% 10.63% 11.45% 19.66% 17.17% 10.79% 17.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 137.08 106.83 220.78 203.48 233.10 237.16 168.56 -3.38%
EPS 15.20 13.18 24.59 39.91 32.28 17.16 15.41 -0.22%
DPS 2.00 2.00 3.00 2.50 2.50 1.50 1.50 4.90%
NAPS 1.37 1.24 2.00 2.03 1.88 1.59 1.00 5.38%
Adjusted Per Share Value based on latest NOSH - 339,119
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.37 26.69 27.59 25.38 22.73 23.12 14.46 15.50%
EPS 3.81 3.29 2.86 4.98 3.15 1.67 1.50 16.79%
DPS 0.50 0.50 0.37 0.31 0.24 0.15 0.13 25.14%
NAPS 0.3435 0.3098 0.25 0.2532 0.1833 0.155 0.0858 25.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.67 2.06 1.28 1.89 1.25 0.54 1.19 -
P/RPS 1.95 1.93 0.58 0.93 0.54 0.23 0.71 18.32%
P/EPS 17.57 15.63 5.59 4.74 3.87 3.15 6.80 17.12%
EY 5.69 6.40 17.90 21.12 25.82 31.78 14.70 -14.61%
DY 0.75 0.97 2.34 1.32 2.00 2.78 1.26 -8.27%
P/NAPS 1.95 1.66 0.64 0.93 0.66 0.34 1.19 8.57%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 -
Price 2.67 2.01 1.61 2.20 1.64 0.47 1.10 -
P/RPS 1.95 1.88 0.73 1.08 0.70 0.20 0.65 20.07%
P/EPS 17.57 15.25 7.03 5.51 5.08 2.74 6.29 18.65%
EY 5.69 6.56 14.23 18.14 19.68 36.51 15.90 -15.72%
DY 0.75 1.00 1.86 1.14 1.52 3.19 1.36 -9.43%
P/NAPS 1.95 1.62 0.81 1.08 0.87 0.30 1.10 10.00%

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
Post a Comment