[SUPERMX] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -16.59%
YoY- -4.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 237,920 234,825 188,485 193,286 129,419 89,380 65,963 23.82%
PBT 27,935 48,828 31,349 14,237 15,106 11,214 12,658 14.09%
Tax -5,283 -2,976 -5,566 -712 -989 -1,024 -1,734 20.39%
NP 22,652 45,852 25,783 13,525 14,117 10,190 10,924 12.91%
-
NP to SH 22,652 45,852 25,783 13,525 14,117 10,190 10,924 12.91%
-
Tax Rate 18.91% 6.09% 17.75% 5.00% 6.55% 9.13% 13.70% -
Total Cost 215,268 188,973 162,702 179,761 115,302 79,190 55,039 25.50%
-
Net Worth 679,819 651,691 456,242 408,573 227,030 225,312 186,704 24.02%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 8,485 - - - 3,962 - -
Div Payout % - 18.51% - - - 38.89% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 679,819 651,691 456,242 408,573 227,030 225,312 186,704 24.02%
NOSH 339,909 339,422 265,257 265,307 227,030 113,222 89,761 24.83%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.52% 19.53% 13.68% 7.00% 10.91% 11.40% 16.56% -
ROE 3.33% 7.04% 5.65% 3.31% 6.22% 4.52% 5.85% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 70.00 69.18 71.06 72.85 57.01 78.94 73.49 -0.80%
EPS 7.04 13.51 9.72 5.10 6.22 9.00 12.17 -8.71%
DPS 0.00 2.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.00 1.92 1.72 1.54 1.00 1.99 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 265,307
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.31 9.19 7.38 7.57 5.07 3.50 2.58 23.83%
EPS 0.89 1.79 1.01 0.53 0.55 0.40 0.43 12.88%
DPS 0.00 0.33 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.2661 0.2551 0.1786 0.1599 0.0889 0.0882 0.0731 24.01%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.86 2.92 0.83 0.73 1.23 0.78 1.03 -
P/RPS 2.66 4.22 1.17 1.00 2.16 0.99 1.40 11.28%
P/EPS 27.91 21.62 8.54 14.32 19.78 8.67 8.46 21.99%
EY 3.58 4.63 11.71 6.98 5.06 11.54 11.82 -18.04%
DY 0.00 0.86 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.93 1.52 0.48 0.47 1.23 0.39 0.50 10.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 -
Price 1.55 2.67 0.98 0.56 1.09 0.68 0.94 -
P/RPS 2.21 3.86 1.38 0.77 1.91 0.86 1.28 9.52%
P/EPS 23.26 19.76 10.08 10.99 17.53 7.56 7.72 20.16%
EY 4.30 5.06 9.92 9.10 5.70 13.24 12.95 -16.77%
DY 0.00 0.94 0.00 0.00 0.00 5.15 0.00 -
P/NAPS 0.78 1.39 0.57 0.36 1.09 0.34 0.45 9.59%

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