[SUPERMX] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.47%
YoY- 62.17%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 459,148 331,573 254,144 170,280 112,871 71,367 59,368 40.60%
PBT 53,858 41,365 43,774 24,597 13,553 8,035 2,082 71.93%
Tax -5,627 -4,292 -6,072 -3,408 -487 -746 2,795 -
NP 48,231 37,073 37,702 21,189 13,066 7,289 4,877 46.48%
-
NP to SH 48,231 37,073 37,702 21,189 13,066 7,289 4,877 46.48%
-
Tax Rate 10.45% 10.38% 13.87% 13.86% 3.59% 9.28% -134.25% -
Total Cost 410,917 294,500 216,442 149,091 99,805 64,078 54,491 40.01%
-
Net Worth 227,030 225,312 186,704 124,512 39,999 67,933 63,475 23.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 2,694 4,488 - - - 753 -
Div Payout % - 7.27% 11.90% - - - 15.45% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 227,030 225,312 186,704 124,512 39,999 67,933 63,475 23.65%
NOSH 227,030 113,222 89,761 80,852 39,999 39,960 39,672 33.72%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.50% 11.18% 14.83% 12.44% 11.58% 10.21% 8.21% -
ROE 21.24% 16.45% 20.19% 17.02% 32.67% 10.73% 7.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 202.24 292.85 283.13 210.61 282.18 178.59 149.65 5.14%
EPS 21.24 32.74 42.00 26.21 32.67 18.24 12.29 9.54%
DPS 0.00 2.38 5.00 0.00 0.00 0.00 1.90 -
NAPS 1.00 1.99 2.08 1.54 1.00 1.70 1.60 -7.53%
Adjusted Per Share Value based on latest NOSH - 80,852
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.88 12.19 9.34 6.26 4.15 2.62 2.18 40.63%
EPS 1.77 1.36 1.39 0.78 0.48 0.27 0.18 46.34%
DPS 0.00 0.10 0.16 0.00 0.00 0.00 0.03 -
NAPS 0.0834 0.0828 0.0686 0.0458 0.0147 0.025 0.0233 23.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.23 0.78 1.03 1.04 0.60 0.49 0.26 -
P/RPS 0.61 0.27 0.36 0.49 0.21 0.27 0.17 23.71%
P/EPS 5.79 2.38 2.45 3.97 1.84 2.69 2.11 18.31%
EY 17.27 41.98 40.78 25.20 54.44 37.23 47.28 -15.44%
DY 0.00 3.05 4.85 0.00 0.00 0.00 7.30 -
P/NAPS 1.23 0.39 0.50 0.68 0.60 0.29 0.16 40.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 - -
Price 1.09 0.68 0.94 1.00 0.46 0.44 0.00 -
P/RPS 0.54 0.23 0.33 0.47 0.16 0.25 0.00 -
P/EPS 5.13 2.08 2.24 3.82 1.41 2.41 0.00 -
EY 19.49 48.15 44.68 26.21 71.01 41.46 0.00 -
DY 0.00 3.50 5.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.34 0.45 0.65 0.46 0.26 0.00 -

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