[SUPERMX] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -59.34%
YoY- 161.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 320,540 248,522 241,370 220,652 192,372 191,456 115,622 18.50%
PBT 36,767 30,705 25,614 54,282 23,466 17,068 13,271 18.49%
Tax -4,674 -2,680 -1,210 -2,809 -3,759 -853 -799 34.19%
NP 32,093 28,025 24,404 51,473 19,707 16,215 12,472 17.04%
-
NP to SH 31,787 27,982 24,404 51,473 19,707 16,215 12,472 16.85%
-
Tax Rate 12.71% 8.73% 4.72% 5.17% 16.02% 5.00% 6.02% -
Total Cost 288,447 220,497 216,966 169,179 172,665 175,241 103,150 18.67%
-
Net Worth 862,020 794,634 706,968 632,219 434,986 265,328 226,853 24.89%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 862,020 794,634 706,968 632,219 434,986 265,328 226,853 24.89%
NOSH 673,453 679,174 339,888 271,338 265,235 265,328 226,853 19.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.01% 11.28% 10.11% 23.33% 10.24% 8.47% 10.79% -
ROE 3.69% 3.52% 3.45% 8.14% 4.53% 6.11% 5.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.60 36.59 71.01 81.32 72.53 72.16 50.97 -1.13%
EPS 4.72 4.12 7.18 18.97 7.43 6.11 5.49 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.17 2.08 2.33 1.64 1.00 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 271,338
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.55 9.73 9.45 8.64 7.53 7.49 4.53 18.49%
EPS 1.24 1.10 0.96 2.02 0.77 0.63 0.49 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.3111 0.2768 0.2475 0.1703 0.1039 0.0888 24.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.82 1.88 2.15 3.39 0.44 0.77 1.15 -
P/RPS 3.82 5.14 3.03 4.17 0.61 1.07 2.26 9.13%
P/EPS 38.56 45.63 29.94 17.87 5.92 12.60 20.92 10.71%
EY 2.59 2.19 3.34 5.60 16.89 7.94 4.78 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.61 1.03 1.45 0.27 0.77 1.15 3.57%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 28/05/12 13/05/11 19/04/10 08/05/09 29/05/08 17/05/07 -
Price 2.06 1.79 1.98 3.45 0.75 0.80 1.20 -
P/RPS 4.33 4.89 2.79 4.24 1.03 1.11 2.35 10.71%
P/EPS 43.64 43.45 27.58 18.19 10.09 13.09 21.83 12.22%
EY 2.29 2.30 3.63 5.50 9.91 7.64 4.58 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.53 0.95 1.48 0.46 0.80 1.20 5.01%

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