[SUPERMX] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.77%
YoY- 12.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 244,257 148,338 102,077 72,974 57,503 34,790 22,379 48.88%
PBT 16,601 14,513 14,001 10,257 9,134 4,832 2,433 37.68%
Tax -830 -276 -1,971 -1,274 -1,150 -295 -6 127.24%
NP 15,771 14,237 12,030 8,983 7,984 4,537 2,427 36.56%
-
NP to SH 15,771 14,237 12,030 8,983 7,984 4,537 2,427 36.56%
-
Tax Rate 5.00% 1.90% 14.08% 12.42% 12.59% 6.11% 0.25% -
Total Cost 228,486 134,101 90,047 63,991 49,519 30,253 19,952 50.07%
-
Net Worth 422,127 233,154 231,389 191,337 130,911 72,656 69,971 34.88%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,982 3,497 - - - - - -
Div Payout % 25.25% 24.57% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 422,127 233,154 231,389 191,337 130,911 72,656 69,971 34.88%
NOSH 265,488 233,154 112,324 89,830 80,809 53,819 39,983 37.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.46% 9.60% 11.79% 12.31% 13.88% 13.04% 10.84% -
ROE 3.74% 6.11% 5.20% 4.69% 6.10% 6.24% 3.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 92.00 63.62 90.88 81.24 71.16 64.64 55.97 8.62%
EPS 5.95 5.37 10.71 10.00 9.88 8.43 6.07 -0.33%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.00 2.06 2.13 1.62 1.35 1.75 -1.58%
Adjusted Per Share Value based on latest NOSH - 89,830
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.56 5.81 4.00 2.86 2.25 1.36 0.88 48.76%
EPS 0.62 0.56 0.47 0.35 0.31 0.18 0.10 35.50%
DPS 0.16 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.0913 0.0906 0.0749 0.0512 0.0284 0.0274 34.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.54 1.19 0.75 0.83 1.00 0.64 0.40 -
P/RPS 0.59 1.87 0.83 1.02 1.41 0.99 0.71 -3.03%
P/EPS 9.09 19.49 7.00 8.30 10.12 7.59 6.59 5.50%
EY 11.00 5.13 14.28 12.05 9.88 13.17 15.18 -5.22%
DY 2.78 1.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.19 0.36 0.39 0.62 0.47 0.23 6.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 21/11/07 09/11/06 28/11/05 23/11/04 06/01/04 13/11/02 -
Price 0.47 1.10 0.85 1.00 1.14 0.91 0.41 -
P/RPS 0.51 1.73 0.94 1.23 1.60 1.41 0.73 -5.79%
P/EPS 7.91 18.01 7.94 10.00 11.54 10.79 6.75 2.67%
EY 12.64 5.55 12.60 10.00 8.67 9.26 14.80 -2.59%
DY 3.19 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.10 0.41 0.47 0.70 0.67 0.23 4.52%

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