[SUPERMX] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 21.21%
YoY- 145.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 269,615 192,993 125,282 74,583 64,848 17,247 73.25%
PBT 44,897 28,899 15,952 9,465 2,354 1,856 89.04%
Tax -6,196 -4,263 -776 -630 1,238 -309 82.09%
NP 38,701 24,636 15,176 8,835 3,592 1,547 90.32%
-
NP to SH 38,701 24,636 15,176 8,835 3,592 1,547 90.32%
-
Tax Rate 13.80% 14.75% 4.86% 6.66% -52.59% 16.65% -
Total Cost 230,914 168,357 110,106 65,748 61,256 15,700 71.15%
-
Net Worth 191,337 130,911 53,819 69,971 64,473 23,197 52.46%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,488 - - - 753 - -
Div Payout % 11.60% - - - 20.97% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 191,337 130,911 53,819 69,971 64,473 23,197 52.46%
NOSH 89,830 80,809 53,819 39,983 40,045 14,498 43.99%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.35% 12.77% 12.11% 11.85% 5.54% 8.97% -
ROE 20.23% 18.82% 28.20% 12.63% 5.57% 6.67% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 300.14 238.82 232.78 186.53 161.94 118.96 20.32%
EPS 43.08 30.49 28.20 22.10 8.97 10.67 32.17%
DPS 5.00 0.00 0.00 0.00 1.88 0.00 -
NAPS 2.13 1.62 1.00 1.75 1.61 1.60 5.88%
Adjusted Per Share Value based on latest NOSH - 39,983
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.91 7.09 4.60 2.74 2.38 0.63 73.46%
EPS 1.42 0.91 0.56 0.32 0.13 0.06 88.22%
DPS 0.16 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0703 0.0481 0.0198 0.0257 0.0237 0.0085 52.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.83 1.00 0.64 0.40 0.30 0.50 -
P/RPS 0.28 0.42 0.27 0.21 0.19 0.42 -7.78%
P/EPS 1.93 3.28 2.27 1.81 3.34 4.69 -16.26%
EY 51.91 30.49 44.06 55.24 29.90 21.34 19.44%
DY 6.02 0.00 0.00 0.00 6.27 0.00 -
P/NAPS 0.39 0.62 0.64 0.23 0.19 0.31 4.69%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 23/11/04 06/01/04 13/11/02 20/11/01 - -
Price 1.00 1.14 0.91 0.41 0.63 0.00 -
P/RPS 0.33 0.48 0.39 0.22 0.39 0.00 -
P/EPS 2.32 3.74 3.23 1.86 7.02 0.00 -
EY 43.08 26.74 30.99 53.89 14.24 0.00 -
DY 5.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.47 0.70 0.91 0.23 0.39 0.00 -

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
Post a Comment