[SUPERMX] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,167,296	1,023,242	960,602	889,456	807,939	713,961	459,148	16.80%
YoY %	14.08%	6.52%	8.00%	10.09%	13.16%	55.50%	-	-
Horiz. %	254.23%	222.86%	209.21%	193.72%	175.96%	155.50%	100.00%	-
PBT	149,876	125,600	129,421	200,092	75,508	61,478	53,858	18.58%
YoY %	19.33%	-2.95%	-35.32%	164.99%	22.82%	14.15%	-	-
Horiz. %	278.28%	233.21%	240.30%	371.52%	140.20%	114.15%	100.00%	-
Tax	-19,527	-10,412	-13,822	-19,097	-12,761	-2,933	-5,627	23.02%
YoY %	-87.54%	24.67%	27.62%	-49.65%	-335.08%	47.88%	-	-
Horiz. %	347.02%	185.04%	245.64%	339.38%	226.78%	52.12%	100.00%	-
NP	130,349	115,188	115,599	180,995	62,747	58,545	48,231	18.00%
YoY %	13.16%	-0.36%	-36.13%	188.45%	7.18%	21.38%	-	-
Horiz. %	270.26%	238.83%	239.68%	375.27%	130.10%	121.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,619	115,218	115,582	180,995	62,747	58,545	48,231	18.19%
YoY %	14.23%	-0.31%	-36.14%	188.45%	7.18%	21.38%	-	-
Horiz. %	272.89%	238.89%	239.64%	375.27%	130.10%	121.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.03%	8.29%	10.68%	9.54%	16.90%	4.77%	10.45%	-
YoY %	57.18%	-22.38%	11.95%	-43.55%	254.30%	-54.35%	-	-
Horiz. %	124.69%	79.33%	102.20%	91.29%	161.72%	45.65%	100.00%	-
Total Cost	1,036,947	908,054	845,003	708,461	745,192	655,416	410,917	16.66%
YoY %	14.19%	7.46%	19.27%	-4.93%	13.70%	59.50%	-	-
Horiz. %	252.35%	220.98%	205.64%	172.41%	181.35%	159.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	919,955	816,326	679,819	651,691	456,242	408,573	227,030	26.23%
YoY %	12.69%	20.08%	4.32%	42.84%	11.67%	79.96%	-	-
Horiz. %	405.21%	359.57%	299.44%	287.05%	200.96%	179.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	34,163	16,179	17,004	8,485	4,373	7,552	-	-
YoY %	111.16%	-4.85%	100.40%	94.03%	-42.09%	0.00%	-	-
Horiz. %	452.37%	214.23%	225.16%	112.35%	57.91%	100.00%	-	-
Div Payout %	25.96%	14.04%	14.71%	4.69%	6.97%	12.90%	-	-
YoY %	84.90%	-4.55%	213.65%	-32.71%	-45.97%	0.00%	-	-
Horiz. %	201.24%	108.84%	114.03%	36.36%	54.03%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	919,955	816,326	679,819	651,691	456,242	408,573	227,030	26.23%
YoY %	12.69%	20.08%	4.32%	42.84%	11.67%	79.96%	-	-
Horiz. %	405.21%	359.57%	299.44%	287.05%	200.96%	179.96%	100.00%	-
NOSH	691,695	680,272	339,909	339,422	265,257	265,307	227,030	20.38%
YoY %	1.68%	100.13%	0.14%	27.96%	-0.02%	16.86%	-	-
Horiz. %	304.67%	299.64%	149.72%	149.51%	116.84%	116.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	11.17%	11.26%	12.03%	20.35%	7.77%	8.20%	10.50%	-
YoY %	-0.80%	-6.40%	-40.88%	161.90%	-5.24%	-21.90%	-	-
Horiz. %	106.38%	107.24%	114.57%	193.81%	74.00%	78.10%	100.00%	-
ROE	14.31%	14.11%	17.00%	27.77%	13.75%	14.33%	21.24%	-
YoY %	1.42%	-17.00%	-38.78%	101.96%	-4.05%	-32.53%	-	-
Horiz. %	67.37%	66.43%	80.04%	130.74%	64.74%	67.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	168.76	150.42	282.60	262.05	304.59	269.11	202.24	-2.96%
YoY %	12.19%	-46.77%	7.84%	-13.97%	13.18%	33.06%	-	-
Horiz. %	83.45%	74.38%	139.73%	129.57%	150.61%	133.06%	100.00%	-
EPS	19.03	16.94	34.00	53.32	23.66	22.07	21.24	-1.81%
YoY %	12.34%	-50.18%	-36.23%	125.36%	7.20%	3.91%	-	-
Horiz. %	89.60%	79.76%	160.08%	251.04%	111.39%	103.91%	100.00%	-
DPS	4.94	2.38	5.00	2.50	1.65	2.85	0.00	-
YoY %	107.56%	-52.40%	100.00%	51.52%	-42.11%	0.00%	-	-
Horiz. %	173.33%	83.51%	175.44%	87.72%	57.89%	100.00%	-	-
NAPS	1.33	1.20	2.00	1.92	1.72	1.54	1.00	4.86%
YoY %	10.83%	-40.00%	4.17%	11.63%	11.69%	54.00%	-	-
Horiz. %	133.00%	120.00%	200.00%	192.00%	172.00%	154.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 339,422
RPS	45.70	40.06	37.60	34.82	31.63	27.95	17.97	16.81%
YoY %	14.08%	6.54%	7.98%	10.09%	13.17%	55.54%	-	-
Horiz. %	254.31%	222.93%	209.24%	193.77%	176.02%	155.54%	100.00%	-
EPS	5.15	4.51	4.52	7.09	2.46	2.29	1.89	18.16%
YoY %	14.19%	-0.22%	-36.25%	188.21%	7.42%	21.16%	-	-
Horiz. %	272.49%	238.62%	239.15%	375.13%	130.16%	121.16%	100.00%	-
DPS	1.34	0.63	0.67	0.33	0.17	0.30	0.00	-
YoY %	112.70%	-5.97%	103.03%	94.12%	-43.33%	0.00%	-	-
Horiz. %	446.67%	210.00%	223.33%	110.00%	56.67%	100.00%	-	-
NAPS	0.3601	0.3196	0.2661	0.2551	0.1786	0.1599	0.0889	26.22%
YoY %	12.67%	20.11%	4.31%	42.83%	11.69%	79.87%	-	-
Horiz. %	405.06%	359.51%	299.33%	286.95%	200.90%	179.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.97	2.07	1.86	2.92	0.83	0.73	1.23	-
P/RPS	1.17	1.38	0.66	1.11	0.27	0.27	0.61	11.45%
YoY %	-15.22%	109.09%	-40.54%	311.11%	0.00%	-55.74%	-	-
Horiz. %	191.80%	226.23%	108.20%	181.97%	44.26%	44.26%	100.00%	-
P/EPS	10.35	12.22	5.47	5.48	3.51	3.31	5.79	10.15%
YoY %	-15.30%	123.40%	-0.18%	56.13%	6.04%	-42.83%	-	-
Horiz. %	178.76%	211.05%	94.47%	94.65%	60.62%	57.17%	100.00%	-
EY	9.66	8.18	18.28	18.26	28.50	30.23	17.27	-9.22%
YoY %	18.09%	-55.25%	0.11%	-35.93%	-5.72%	75.04%	-	-
Horiz. %	55.94%	47.37%	105.85%	105.73%	165.03%	175.04%	100.00%	-
DY	2.51	1.15	2.69	0.86	1.99	3.90	0.00	-
YoY %	118.26%	-57.25%	212.79%	-56.78%	-48.97%	0.00%	-	-
Horiz. %	64.36%	29.49%	68.97%	22.05%	51.03%	100.00%	-	-
P/NAPS	1.48	1.72	0.93	1.52	0.48	0.47	1.23	3.12%
YoY %	-13.95%	84.95%	-38.82%	216.67%	2.13%	-61.79%	-	-
Horiz. %	120.33%	139.84%	75.61%	123.58%	39.02%	38.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	17/08/12	22/08/11	26/08/10	10/07/09	22/08/08	29/08/07	-
Price	2.27	2.13	1.55	2.67	0.98	0.56	1.09	-
P/RPS	1.35	1.42	0.55	1.02	0.32	0.21	0.54	16.48%
YoY %	-4.93%	158.18%	-46.08%	218.75%	52.38%	-61.11%	-	-
Horiz. %	250.00%	262.96%	101.85%	188.89%	59.26%	38.89%	100.00%	-
P/EPS	11.93	12.58	4.56	5.01	4.14	2.54	5.13	15.08%
YoY %	-5.17%	175.88%	-8.98%	21.01%	62.99%	-50.49%	-	-
Horiz. %	232.55%	245.22%	88.89%	97.66%	80.70%	49.51%	100.00%	-
EY	8.38	7.95	21.94	19.97	24.14	39.41	19.49	-13.11%
YoY %	5.41%	-63.76%	9.86%	-17.27%	-38.75%	102.21%	-	-
Horiz. %	43.00%	40.79%	112.57%	102.46%	123.86%	202.21%	100.00%	-
DY	2.18	1.12	3.23	0.94	1.68	5.08	0.00	-
YoY %	94.64%	-65.33%	243.62%	-44.05%	-66.93%	0.00%	-	-
Horiz. %	42.91%	22.05%	63.58%	18.50%	33.07%	100.00%	-	-
P/NAPS	1.71	1.78	0.78	1.39	0.57	0.36	1.09	7.78%
YoY %	-3.93%	128.21%	-43.88%	143.86%	58.33%	-66.97%	-	-
Horiz. %	156.88%	163.30%	71.56%	127.52%	52.29%	33.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos