[SUPERMX] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.27%
YoY- 62.34%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 505,409 360,676 269,615 192,993 125,282 74,583 64,848 40.78%
PBT 54,370 45,109 44,897 28,899 15,952 9,465 2,354 68.71%
Tax -3,932 -4,989 -6,196 -4,263 -776 -630 1,238 -
NP 50,438 40,120 38,701 24,636 15,176 8,835 3,592 55.29%
-
NP to SH 50,438 40,120 38,701 24,636 15,176 8,835 3,592 55.29%
-
Tax Rate 7.23% 11.06% 13.80% 14.75% 4.86% 6.66% -52.59% -
Total Cost 454,971 320,556 230,914 168,357 110,106 65,748 61,256 39.66%
-
Net Worth 233,154 231,389 191,337 130,911 53,819 69,971 64,473 23.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,497 2,694 4,488 - - - 753 29.15%
Div Payout % 6.93% 6.72% 11.60% - - - 20.97% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 233,154 231,389 191,337 130,911 53,819 69,971 64,473 23.88%
NOSH 233,154 112,324 89,830 80,809 53,819 39,983 40,045 34.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.98% 11.12% 14.35% 12.77% 12.11% 11.85% 5.54% -
ROE 21.63% 17.34% 20.23% 18.82% 28.20% 12.63% 5.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 216.77 321.10 300.14 238.82 232.78 186.53 161.94 4.97%
EPS 21.63 35.72 43.08 30.49 28.20 22.10 8.97 15.79%
DPS 1.50 2.40 5.00 0.00 0.00 0.00 1.88 -3.69%
NAPS 1.00 2.06 2.13 1.62 1.00 1.75 1.61 -7.62%
Adjusted Per Share Value based on latest NOSH - 80,809
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.58 13.26 9.91 7.09 4.60 2.74 2.38 40.82%
EPS 1.85 1.47 1.42 0.91 0.56 0.32 0.13 55.63%
DPS 0.13 0.10 0.16 0.00 0.00 0.00 0.03 27.66%
NAPS 0.0857 0.0851 0.0703 0.0481 0.0198 0.0257 0.0237 23.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.19 0.75 0.83 1.00 0.64 0.40 0.30 -
P/RPS 0.55 0.23 0.28 0.42 0.27 0.21 0.19 19.37%
P/EPS 5.50 2.10 1.93 3.28 2.27 1.81 3.34 8.66%
EY 18.18 47.62 51.91 30.49 44.06 55.24 29.90 -7.95%
DY 1.26 3.20 6.02 0.00 0.00 0.00 6.27 -23.45%
P/NAPS 1.19 0.36 0.39 0.62 0.64 0.23 0.19 35.74%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 09/11/06 28/11/05 23/11/04 06/01/04 13/11/02 20/11/01 -
Price 1.10 0.85 1.00 1.14 0.91 0.41 0.63 -
P/RPS 0.51 0.26 0.33 0.48 0.39 0.22 0.39 4.57%
P/EPS 5.08 2.38 2.32 3.74 3.23 1.86 7.02 -5.24%
EY 19.67 42.02 43.08 26.74 30.99 53.89 14.24 5.52%
DY 1.36 2.82 5.00 0.00 0.00 0.00 2.99 -12.29%
P/NAPS 1.10 0.41 0.47 0.70 0.91 0.23 0.39 18.85%

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