[SUPERMX] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 44.93%
YoY- 95.32%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 389,140 284,688 218,423 141,163 84,604 68,326 33,819 50.22%
PBT 47,242 41,300 34,273 20,041 9,509 4,702 2,953 58.70%
Tax -6,403 -5,027 -4,063 -2,661 -611 -468 1,100 -
NP 40,839 36,273 30,210 17,380 8,898 4,234 4,053 46.94%
-
NP to SH 40,839 36,273 30,210 17,380 8,898 4,234 4,053 46.94%
-
Tax Rate 13.55% 12.17% 11.85% 13.28% 6.43% 9.95% -37.25% -
Total Cost 348,301 248,415 188,213 123,783 75,706 64,092 29,766 50.64%
-
Net Worth 240,295 204,734 139,466 84,574 70,782 66,768 33,687 38.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,298 7,183 - - - - 753 45.99%
Div Payout % 17.87% 19.80% - - - - 18.59% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 240,295 204,734 139,466 84,574 70,782 66,768 33,687 38.72%
NOSH 112,287 89,795 81,085 60,410 39,989 39,981 20,924 32.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.49% 12.74% 13.83% 12.31% 10.52% 6.20% 11.98% -
ROE 17.00% 17.72% 21.66% 20.55% 12.57% 6.34% 12.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 346.56 317.04 269.37 233.67 211.56 170.90 161.63 13.54%
EPS 36.37 40.40 37.37 26.44 22.25 10.59 19.37 11.06%
DPS 6.50 8.00 0.00 0.00 0.00 0.00 3.60 10.34%
NAPS 2.14 2.28 1.72 1.40 1.77 1.67 1.61 4.85%
Adjusted Per Share Value based on latest NOSH - 60,404
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.30 10.46 8.03 5.19 3.11 2.51 1.24 50.28%
EPS 1.50 1.33 1.11 0.64 0.33 0.16 0.15 46.75%
DPS 0.27 0.26 0.00 0.00 0.00 0.00 0.03 44.20%
NAPS 0.0883 0.0753 0.0513 0.0311 0.026 0.0245 0.0124 38.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.04 1.12 1.17 0.88 0.42 0.64 0.38 -
P/RPS 0.30 0.35 0.43 0.38 0.20 0.37 0.24 3.78%
P/EPS 2.86 2.77 3.14 3.06 1.89 6.04 1.96 6.49%
EY 34.97 36.07 31.84 32.69 52.98 16.55 50.97 -6.08%
DY 6.25 7.14 0.00 0.00 0.00 0.00 9.47 -6.68%
P/NAPS 0.49 0.49 0.68 0.63 0.24 0.38 0.24 12.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 01/03/01 -
Price 1.00 0.94 1.25 1.12 0.41 0.47 0.35 -
P/RPS 0.29 0.30 0.46 0.48 0.19 0.28 0.22 4.70%
P/EPS 2.75 2.33 3.36 3.89 1.84 4.44 1.81 7.21%
EY 36.37 42.97 29.81 25.69 54.27 22.53 55.34 -6.75%
DY 6.50 8.51 0.00 0.00 0.00 0.00 10.29 -7.36%
P/NAPS 0.47 0.41 0.73 0.80 0.23 0.28 0.22 13.48%

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