[SUPERMX] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 29.75%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 220,652 192,372 191,456 115,622 85,653 62,185 43,626 31.00%
PBT 54,282 23,466 17,068 13,271 10,547 9,038 6,058 44.09%
Tax -2,809 -3,759 -853 -799 -1,540 -1,565 -487 33.89%
NP 51,473 19,707 16,215 12,472 9,007 7,473 5,571 44.83%
-
NP to SH 51,473 19,707 16,215 12,472 9,007 7,473 5,571 44.83%
-
Tax Rate 5.17% 16.02% 5.00% 6.02% 14.60% 17.32% 8.04% -
Total Cost 169,179 172,665 175,241 103,150 76,646 54,712 38,055 28.21%
-
Net Worth 632,219 434,986 265,328 226,853 214,721 183,012 118,343 32.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 632,219 434,986 265,328 226,853 214,721 183,012 118,343 32.20%
NOSH 271,338 265,235 265,328 226,853 113,011 89,711 80,505 22.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 23.33% 10.24% 8.47% 10.79% 10.52% 12.02% 12.77% -
ROE 8.14% 4.53% 6.11% 5.50% 4.19% 4.08% 4.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 81.32 72.53 72.16 50.97 75.79 69.32 54.19 6.99%
EPS 18.97 7.43 6.11 5.49 7.97 8.33 6.92 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 1.64 1.00 1.00 1.90 2.04 1.47 7.97%
Adjusted Per Share Value based on latest NOSH - 226,853
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 8.64 7.53 7.49 4.53 3.35 2.43 1.71 30.97%
EPS 2.02 0.77 0.63 0.49 0.35 0.29 0.22 44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2475 0.1703 0.1039 0.0888 0.0841 0.0716 0.0463 32.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.39 0.44 0.77 1.15 0.94 1.10 1.24 -
P/RPS 4.17 0.61 1.07 2.26 1.24 1.59 2.29 10.50%
P/EPS 17.87 5.92 12.60 20.92 11.79 13.21 17.92 -0.04%
EY 5.60 16.89 7.94 4.78 8.48 7.57 5.58 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.27 0.77 1.15 0.49 0.54 0.84 9.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/04/10 08/05/09 29/05/08 17/05/07 24/05/06 27/05/05 21/05/04 -
Price 3.45 0.75 0.80 1.20 0.86 1.09 1.00 -
P/RPS 4.24 1.03 1.11 2.35 1.13 1.57 1.85 14.81%
P/EPS 18.19 10.09 13.09 21.83 10.79 13.09 14.45 3.90%
EY 5.50 9.91 7.64 4.58 9.27 7.64 6.92 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.46 0.80 1.20 0.45 0.53 0.68 13.83%

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