[SUPERMX] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.87%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 284,564 245,513 271,419 235,104 237,562 244,257 148,338 11.45%
PBT 40,526 33,836 34,088 41,448 46,722 16,601 14,513 18.64%
Tax -4,077 -2,236 -3,188 -3,305 -6,572 -830 -276 56.57%
NP 36,449 31,600 30,900 38,143 40,150 15,771 14,237 16.94%
-
NP to SH 35,806 31,600 30,910 38,117 40,150 15,771 14,237 16.59%
-
Tax Rate 10.06% 6.61% 9.35% 7.97% 14.07% 5.00% 1.90% -
Total Cost 248,115 213,913 240,519 196,961 197,412 228,486 134,101 10.78%
-
Net Worth 915,190 842,666 751,497 688,412 498,560 422,127 233,154 25.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 13,360 13,591 10,201 - 6,629 3,982 3,497 25.00%
Div Payout % 37.31% 43.01% 33.00% - 16.51% 25.25% 24.57% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 915,190 842,666 751,497 688,412 498,560 422,127 233,154 25.57%
NOSH 668,022 679,569 340,043 339,119 265,191 265,488 233,154 19.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.81% 12.87% 11.38% 16.22% 16.90% 6.46% 9.60% -
ROE 3.91% 3.75% 4.11% 5.54% 8.05% 3.74% 6.11% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.60 36.13 79.82 69.33 89.58 92.00 63.62 -6.46%
EPS 5.36 4.65 9.09 11.24 15.14 5.95 5.37 -0.03%
DPS 2.00 2.00 3.00 0.00 2.50 1.50 1.50 4.90%
NAPS 1.37 1.24 2.21 2.03 1.88 1.59 1.00 5.38%
Adjusted Per Share Value based on latest NOSH - 339,119
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.46 9.02 9.98 8.64 8.73 8.98 5.45 11.46%
EPS 1.32 1.16 1.14 1.40 1.48 0.58 0.52 16.77%
DPS 0.49 0.50 0.37 0.00 0.24 0.15 0.13 24.72%
NAPS 0.3364 0.3097 0.2762 0.253 0.1833 0.1552 0.0857 25.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.67 2.06 1.28 1.89 1.25 0.54 1.19 -
P/RPS 6.27 5.70 1.60 2.73 1.40 0.59 1.87 22.31%
P/EPS 49.81 44.30 14.08 16.81 8.26 9.09 19.49 16.91%
EY 2.01 2.26 7.10 5.95 12.11 11.00 5.13 -14.44%
DY 0.75 0.97 2.34 0.00 2.00 2.78 1.26 -8.27%
P/NAPS 1.95 1.66 0.58 0.93 0.66 0.34 1.19 8.57%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 24/10/11 08/11/10 15/10/09 27/11/08 21/11/07 -
Price 2.67 2.01 1.61 2.20 1.64 0.47 1.10 -
P/RPS 6.27 5.56 2.02 3.17 1.83 0.51 1.73 23.91%
P/EPS 49.81 43.23 17.71 19.57 10.83 7.91 18.01 18.45%
EY 2.01 2.31 5.65 5.11 9.23 12.64 5.55 -15.55%
DY 0.75 1.00 1.86 0.00 1.52 3.19 1.36 -9.43%
P/NAPS 1.95 1.62 0.73 1.08 0.87 0.30 1.10 10.00%

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