[SUPERMX] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.28%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,023,242 960,602 889,456 807,939 713,961 459,148 331,573 20.64%
PBT 125,600 129,421 200,092 75,508 61,478 53,858 41,365 20.31%
Tax -10,412 -13,822 -19,097 -12,761 -2,933 -5,627 -4,292 15.90%
NP 115,188 115,599 180,995 62,747 58,545 48,231 37,073 20.77%
-
NP to SH 115,218 115,582 180,995 62,747 58,545 48,231 37,073 20.78%
-
Tax Rate 8.29% 10.68% 9.54% 16.90% 4.77% 10.45% 10.38% -
Total Cost 908,054 845,003 708,461 745,192 655,416 410,917 294,500 20.62%
-
Net Worth 816,326 679,819 651,691 456,242 408,573 227,030 225,312 23.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 16,179 17,004 8,485 4,373 7,552 - 2,694 34.78%
Div Payout % 14.04% 14.71% 4.69% 6.97% 12.90% - 7.27% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 816,326 679,819 651,691 456,242 408,573 227,030 225,312 23.90%
NOSH 680,272 339,909 339,422 265,257 265,307 227,030 113,222 34.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.26% 12.03% 20.35% 7.77% 8.20% 10.50% 11.18% -
ROE 14.11% 17.00% 27.77% 13.75% 14.33% 21.24% 16.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 150.42 282.60 262.05 304.59 269.11 202.24 292.85 -10.50%
EPS 16.94 34.00 53.32 23.66 22.07 21.24 32.74 -10.39%
DPS 2.38 5.00 2.50 1.65 2.85 0.00 2.38 0.00%
NAPS 1.20 2.00 1.92 1.72 1.54 1.00 1.99 -8.07%
Adjusted Per Share Value based on latest NOSH - 265,257
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.06 37.60 34.82 31.63 27.95 17.97 12.98 20.64%
EPS 4.51 4.52 7.09 2.46 2.29 1.89 1.45 20.79%
DPS 0.63 0.67 0.33 0.17 0.30 0.00 0.11 33.72%
NAPS 0.3196 0.2661 0.2551 0.1786 0.1599 0.0889 0.0882 23.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.07 1.86 2.92 0.83 0.73 1.23 0.78 -
P/RPS 1.38 0.66 1.11 0.27 0.27 0.61 0.27 31.21%
P/EPS 12.22 5.47 5.48 3.51 3.31 5.79 2.38 31.31%
EY 8.18 18.28 18.26 28.50 30.23 17.27 41.98 -23.84%
DY 1.15 2.69 0.86 1.99 3.90 0.00 3.05 -14.99%
P/NAPS 1.72 0.93 1.52 0.48 0.47 1.23 0.39 28.03%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 22/08/11 26/08/10 10/07/09 22/08/08 29/08/07 30/08/06 -
Price 2.13 1.55 2.67 0.98 0.56 1.09 0.68 -
P/RPS 1.42 0.55 1.02 0.32 0.21 0.54 0.23 35.40%
P/EPS 12.58 4.56 5.01 4.14 2.54 5.13 2.08 34.94%
EY 7.95 21.94 19.97 24.14 39.41 19.49 48.15 -25.91%
DY 1.12 3.23 0.94 1.68 5.08 0.00 3.50 -17.28%
P/NAPS 1.78 0.78 1.39 0.57 0.36 1.09 0.34 31.73%

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