[SUPERMX] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.86%
YoY- 30.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 889,456 807,939 713,961 459,148 331,573 254,144 170,280 31.70%
PBT 200,092 75,508 61,478 53,858 41,365 43,774 24,597 41.79%
Tax -19,097 -12,761 -2,933 -5,627 -4,292 -6,072 -3,408 33.25%
NP 180,995 62,747 58,545 48,231 37,073 37,702 21,189 42.95%
-
NP to SH 180,995 62,747 58,545 48,231 37,073 37,702 21,189 42.95%
-
Tax Rate 9.54% 16.90% 4.77% 10.45% 10.38% 13.87% 13.86% -
Total Cost 708,461 745,192 655,416 410,917 294,500 216,442 149,091 29.64%
-
Net Worth 651,691 456,242 408,573 227,030 225,312 186,704 124,512 31.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,485 4,373 7,552 - 2,694 4,488 - -
Div Payout % 4.69% 6.97% 12.90% - 7.27% 11.90% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 651,691 456,242 408,573 227,030 225,312 186,704 124,512 31.74%
NOSH 339,422 265,257 265,307 227,030 113,222 89,761 80,852 26.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.35% 7.77% 8.20% 10.50% 11.18% 14.83% 12.44% -
ROE 27.77% 13.75% 14.33% 21.24% 16.45% 20.19% 17.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 262.05 304.59 269.11 202.24 292.85 283.13 210.61 3.70%
EPS 53.32 23.66 22.07 21.24 32.74 42.00 26.21 12.55%
DPS 2.50 1.65 2.85 0.00 2.38 5.00 0.00 -
NAPS 1.92 1.72 1.54 1.00 1.99 2.08 1.54 3.74%
Adjusted Per Share Value based on latest NOSH - 227,030
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.82 31.63 27.95 17.97 12.98 9.95 6.67 31.69%
EPS 7.09 2.46 2.29 1.89 1.45 1.48 0.83 42.95%
DPS 0.33 0.17 0.30 0.00 0.11 0.18 0.00 -
NAPS 0.2551 0.1786 0.1599 0.0889 0.0882 0.0731 0.0487 31.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.92 0.83 0.73 1.23 0.78 1.03 1.04 -
P/RPS 1.11 0.27 0.27 0.61 0.27 0.36 0.49 14.59%
P/EPS 5.48 3.51 3.31 5.79 2.38 2.45 3.97 5.51%
EY 18.26 28.50 30.23 17.27 41.98 40.78 25.20 -5.22%
DY 0.86 1.99 3.90 0.00 3.05 4.85 0.00 -
P/NAPS 1.52 0.48 0.47 1.23 0.39 0.50 0.68 14.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 -
Price 2.67 0.98 0.56 1.09 0.68 0.94 1.00 -
P/RPS 1.02 0.32 0.21 0.54 0.23 0.33 0.47 13.77%
P/EPS 5.01 4.14 2.54 5.13 2.08 2.24 3.82 4.62%
EY 19.97 24.14 39.41 19.49 48.15 44.68 26.21 -4.42%
DY 0.94 1.68 5.08 0.00 3.50 5.32 0.00 -
P/NAPS 1.39 0.57 0.36 1.09 0.34 0.45 0.65 13.49%

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