[SUPERMX] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1.94%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 807,939 713,961 459,148 331,573 254,144 170,280 112,871 38.78%
PBT 75,508 61,478 53,858 41,365 43,774 24,597 13,553 33.11%
Tax -12,761 -2,933 -5,627 -4,292 -6,072 -3,408 -487 72.25%
NP 62,747 58,545 48,231 37,073 37,702 21,189 13,066 29.85%
-
NP to SH 62,747 58,545 48,231 37,073 37,702 21,189 13,066 29.85%
-
Tax Rate 16.90% 4.77% 10.45% 10.38% 13.87% 13.86% 3.59% -
Total Cost 745,192 655,416 410,917 294,500 216,442 149,091 99,805 39.76%
-
Net Worth 456,242 408,573 227,030 225,312 186,704 124,512 39,999 49.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,373 7,552 - 2,694 4,488 - - -
Div Payout % 6.97% 12.90% - 7.27% 11.90% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 456,242 408,573 227,030 225,312 186,704 124,512 39,999 49.97%
NOSH 265,257 265,307 227,030 113,222 89,761 80,852 39,999 37.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.77% 8.20% 10.50% 11.18% 14.83% 12.44% 11.58% -
ROE 13.75% 14.33% 21.24% 16.45% 20.19% 17.02% 32.67% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 304.59 269.11 202.24 292.85 283.13 210.61 282.18 1.28%
EPS 23.66 22.07 21.24 32.74 42.00 26.21 32.67 -5.23%
DPS 1.65 2.85 0.00 2.38 5.00 0.00 0.00 -
NAPS 1.72 1.54 1.00 1.99 2.08 1.54 1.00 9.45%
Adjusted Per Share Value based on latest NOSH - 113,222
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.70 26.24 16.88 12.19 9.34 6.26 4.15 38.77%
EPS 2.31 2.15 1.77 1.36 1.39 0.78 0.48 29.90%
DPS 0.16 0.28 0.00 0.10 0.16 0.00 0.00 -
NAPS 0.1677 0.1502 0.0834 0.0828 0.0686 0.0458 0.0147 49.98%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.83 0.73 1.23 0.78 1.03 1.04 0.60 -
P/RPS 0.27 0.27 0.61 0.27 0.36 0.49 0.21 4.27%
P/EPS 3.51 3.31 5.79 2.38 2.45 3.97 1.84 11.35%
EY 28.50 30.23 17.27 41.98 40.78 25.20 54.44 -10.21%
DY 1.99 3.90 0.00 3.05 4.85 0.00 0.00 -
P/NAPS 0.48 0.47 1.23 0.39 0.50 0.68 0.60 -3.64%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 -
Price 0.98 0.56 1.09 0.68 0.94 1.00 0.46 -
P/RPS 0.32 0.21 0.54 0.23 0.33 0.47 0.16 12.23%
P/EPS 4.14 2.54 5.13 2.08 2.24 3.82 1.41 19.64%
EY 24.14 39.41 19.49 48.15 44.68 26.21 71.01 -16.44%
DY 1.68 5.08 0.00 3.50 5.32 0.00 0.00 -
P/NAPS 0.57 0.36 1.09 0.34 0.45 0.65 0.46 3.63%

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