[SUPERMX] YoY Quarter Result on 31-Mar-2008 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 11.31%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 241,370 220,652 192,372 191,456 115,622 85,653 62,185 25.34%
PBT 25,614 54,282 23,466 17,068 13,271 10,547 9,038 18.95%
Tax -1,210 -2,809 -3,759 -853 -799 -1,540 -1,565 -4.19%
NP 24,404 51,473 19,707 16,215 12,472 9,007 7,473 21.79%
-
NP to SH 24,404 51,473 19,707 16,215 12,472 9,007 7,473 21.79%
-
Tax Rate 4.72% 5.17% 16.02% 5.00% 6.02% 14.60% 17.32% -
Total Cost 216,966 169,179 172,665 175,241 103,150 76,646 54,712 25.79%
-
Net Worth 706,968 632,219 434,986 265,328 226,853 214,721 183,012 25.24%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 706,968 632,219 434,986 265,328 226,853 214,721 183,012 25.24%
NOSH 339,888 271,338 265,235 265,328 226,853 113,011 89,711 24.84%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.11% 23.33% 10.24% 8.47% 10.79% 10.52% 12.02% -
ROE 3.45% 8.14% 4.53% 6.11% 5.50% 4.19% 4.08% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 71.01 81.32 72.53 72.16 50.97 75.79 69.32 0.40%
EPS 7.18 18.97 7.43 6.11 5.49 7.97 8.33 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.33 1.64 1.00 1.00 1.90 2.04 0.32%
Adjusted Per Share Value based on latest NOSH - 265,328
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.45 8.64 7.53 7.49 4.53 3.35 2.43 25.38%
EPS 0.96 2.02 0.77 0.63 0.49 0.35 0.29 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2768 0.2475 0.1703 0.1039 0.0888 0.0841 0.0716 25.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.15 3.39 0.44 0.77 1.15 0.94 1.10 -
P/RPS 3.03 4.17 0.61 1.07 2.26 1.24 1.59 11.34%
P/EPS 29.94 17.87 5.92 12.60 20.92 11.79 13.21 14.60%
EY 3.34 5.60 16.89 7.94 4.78 8.48 7.57 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.45 0.27 0.77 1.15 0.49 0.54 11.35%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 13/05/11 19/04/10 08/05/09 29/05/08 17/05/07 24/05/06 27/05/05 -
Price 1.98 3.45 0.75 0.80 1.20 0.86 1.09 -
P/RPS 2.79 4.24 1.03 1.11 2.35 1.13 1.57 10.05%
P/EPS 27.58 18.19 10.09 13.09 21.83 10.79 13.09 13.21%
EY 3.63 5.50 9.91 7.64 4.58 9.27 7.64 -11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.48 0.46 0.80 1.20 0.45 0.53 10.21%

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