[SUPERMX] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.19%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 234,825 188,485 193,286 129,419 89,380 65,963 48,801 29.91%
PBT 48,828 31,349 14,237 15,106 11,214 12,658 6,495 39.94%
Tax -2,976 -5,566 -712 -989 -1,024 -1,734 -802 24.41%
NP 45,852 25,783 13,525 14,117 10,190 10,924 5,693 41.55%
-
NP to SH 45,852 25,783 13,525 14,117 10,190 10,924 5,693 41.55%
-
Tax Rate 6.09% 17.75% 5.00% 6.55% 9.13% 13.70% 12.35% -
Total Cost 188,973 162,702 179,761 115,302 79,190 55,039 43,108 27.91%
-
Net Worth 651,691 456,242 408,573 227,030 225,312 186,704 124,512 31.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,485 - - - 3,962 - - -
Div Payout % 18.51% - - - 38.89% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 651,691 456,242 408,573 227,030 225,312 186,704 124,512 31.74%
NOSH 339,422 265,257 265,307 227,030 113,222 89,761 80,852 26.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.53% 13.68% 7.00% 10.91% 11.40% 16.56% 11.67% -
ROE 7.04% 5.65% 3.31% 6.22% 4.52% 5.85% 4.57% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.18 71.06 72.85 57.01 78.94 73.49 60.36 2.29%
EPS 13.51 9.72 5.10 6.22 9.00 12.17 7.07 11.39%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.92 1.72 1.54 1.00 1.99 2.08 1.54 3.74%
Adjusted Per Share Value based on latest NOSH - 227,030
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.19 7.38 7.57 5.07 3.50 2.58 1.91 29.91%
EPS 1.79 1.01 0.53 0.55 0.40 0.43 0.22 41.79%
DPS 0.33 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.2551 0.1786 0.1599 0.0889 0.0882 0.0731 0.0487 31.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.92 0.83 0.73 1.23 0.78 1.03 1.04 -
P/RPS 4.22 1.17 1.00 2.16 0.99 1.40 1.72 16.12%
P/EPS 21.62 8.54 14.32 19.78 8.67 8.46 14.77 6.55%
EY 4.63 11.71 6.98 5.06 11.54 11.82 6.77 -6.13%
DY 0.86 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 1.52 0.48 0.47 1.23 0.39 0.50 0.68 14.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 -
Price 2.67 0.98 0.56 1.09 0.68 0.94 1.00 -
P/RPS 3.86 1.38 0.77 1.91 0.86 1.28 1.66 15.09%
P/EPS 19.76 10.08 10.99 17.53 7.56 7.72 14.20 5.65%
EY 5.06 9.92 9.10 5.70 13.24 12.95 7.04 -5.35%
DY 0.94 0.00 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 1.39 0.57 0.36 1.09 0.34 0.45 0.65 13.49%

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