[SUPERMX] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.0%
YoY- 21.38%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 960,602 889,456 807,939 713,961 459,148 331,573 254,144 24.79%
PBT 129,421 200,092 75,508 61,478 53,858 41,365 43,774 19.79%
Tax -13,822 -19,097 -12,761 -2,933 -5,627 -4,292 -6,072 14.68%
NP 115,599 180,995 62,747 58,545 48,231 37,073 37,702 20.52%
-
NP to SH 115,582 180,995 62,747 58,545 48,231 37,073 37,702 20.51%
-
Tax Rate 10.68% 9.54% 16.90% 4.77% 10.45% 10.38% 13.87% -
Total Cost 845,003 708,461 745,192 655,416 410,917 294,500 216,442 25.47%
-
Net Worth 679,819 651,691 456,242 408,573 227,030 225,312 186,704 24.02%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 17,004 8,485 4,373 7,552 - 2,694 4,488 24.84%
Div Payout % 14.71% 4.69% 6.97% 12.90% - 7.27% 11.90% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 679,819 651,691 456,242 408,573 227,030 225,312 186,704 24.02%
NOSH 339,909 339,422 265,257 265,307 227,030 113,222 89,761 24.83%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.03% 20.35% 7.77% 8.20% 10.50% 11.18% 14.83% -
ROE 17.00% 27.77% 13.75% 14.33% 21.24% 16.45% 20.19% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 282.60 262.05 304.59 269.11 202.24 292.85 283.13 -0.03%
EPS 34.00 53.32 23.66 22.07 21.24 32.74 42.00 -3.45%
DPS 5.00 2.50 1.65 2.85 0.00 2.38 5.00 0.00%
NAPS 2.00 1.92 1.72 1.54 1.00 1.99 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 265,307
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 35.31 32.69 29.70 26.24 16.88 12.19 9.34 24.79%
EPS 4.25 6.65 2.31 2.15 1.77 1.36 1.39 20.46%
DPS 0.63 0.31 0.16 0.28 0.00 0.10 0.16 25.64%
NAPS 0.2499 0.2395 0.1677 0.1502 0.0834 0.0828 0.0686 24.03%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.86 2.92 0.83 0.73 1.23 0.78 1.03 -
P/RPS 0.66 1.11 0.27 0.27 0.61 0.27 0.36 10.62%
P/EPS 5.47 5.48 3.51 3.31 5.79 2.38 2.45 14.31%
EY 18.28 18.26 28.50 30.23 17.27 41.98 40.78 -12.51%
DY 2.69 0.86 1.99 3.90 0.00 3.05 4.85 -9.35%
P/NAPS 0.93 1.52 0.48 0.47 1.23 0.39 0.50 10.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 25/08/05 -
Price 1.55 2.67 0.98 0.56 1.09 0.68 0.94 -
P/RPS 0.55 1.02 0.32 0.21 0.54 0.23 0.33 8.88%
P/EPS 4.56 5.01 4.14 2.54 5.13 2.08 2.24 12.57%
EY 21.94 19.97 24.14 39.41 19.49 48.15 44.68 -11.17%
DY 3.23 0.94 1.68 5.08 0.00 3.50 5.32 -7.97%
P/NAPS 0.78 1.39 0.57 0.36 1.09 0.34 0.45 9.59%

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