[SUPERMX] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	801,244	809,880	505,409	360,676	269,615	192,993	125,282	36.20%
YoY %	-1.07%	60.24%	40.13%	33.77%	39.70%	54.05%	-	-
Horiz. %	639.55%	646.45%	403.42%	287.89%	215.21%	154.05%	100.00%	-
PBT	105,629	63,566	54,370	45,109	44,897	28,899	15,952	36.99%
YoY %	66.17%	16.91%	20.53%	0.47%	55.36%	81.16%	-	-
Horiz. %	662.17%	398.48%	340.84%	282.78%	281.45%	181.16%	100.00%	-
Tax	-18,503	-3,487	-3,932	-4,989	-6,196	-4,263	-776	69.57%
YoY %	-430.63%	11.32%	21.19%	19.48%	-45.34%	-449.36%	-	-
Horiz. %	2,384.41%	449.36%	506.70%	642.91%	798.45%	549.36%	100.00%	-
NP	87,126	60,079	50,438	40,120	38,701	24,636	15,176	33.77%
YoY %	45.02%	19.11%	25.72%	3.67%	57.09%	62.34%	-	-
Horiz. %	574.10%	395.88%	332.35%	264.36%	255.01%	162.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,126	60,079	50,438	40,120	38,701	24,636	15,176	33.77%
YoY %	45.02%	19.11%	25.72%	3.67%	57.09%	62.34%	-	-
Horiz. %	574.10%	395.88%	332.35%	264.36%	255.01%	162.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.52%	5.49%	7.23%	11.06%	13.80%	14.75%	4.86%	-
YoY %	219.13%	-24.07%	-34.63%	-19.86%	-6.44%	203.50%	-	-
Horiz. %	360.49%	112.96%	148.77%	227.57%	283.95%	303.50%	100.00%	-
Total Cost	714,118	749,801	454,971	320,556	230,914	168,357	110,106	36.52%
YoY %	-4.76%	64.80%	41.93%	38.82%	37.16%	52.90%	-	-
Horiz. %	648.57%	680.98%	413.21%	291.13%	209.72%	152.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	498,560	422,127	233,154	231,389	191,337	130,911	53,819	44.87%
YoY %	18.11%	81.05%	0.76%	20.93%	46.16%	143.24%	-	-
Horiz. %	926.36%	784.35%	433.22%	429.94%	355.52%	243.24%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	391	8,037	3,497	2,694	4,488	-	-	-
YoY %	-95.14%	129.83%	29.81%	-39.97%	0.00%	-	-	-
Horiz. %	8.71%	179.08%	77.92%	60.03%	100.00%	-	-	-
Div Payout %	0.45%	13.38%	6.93%	6.72%	11.60%	-	-	-
YoY %	-96.64%	93.07%	3.12%	-42.07%	0.00%	-	-	-
Horiz. %	3.88%	115.34%	59.74%	57.93%	100.00%	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	498,560	422,127	233,154	231,389	191,337	130,911	53,819	44.87%
YoY %	18.11%	81.05%	0.76%	20.93%	46.16%	143.24%	-	-
Horiz. %	926.36%	784.35%	433.22%	429.94%	355.52%	243.24%	100.00%	-
NOSH	265,191	265,488	233,154	112,324	89,830	80,809	53,819	30.41%
YoY %	-0.11%	13.87%	107.57%	25.04%	11.16%	50.15%	-	-
Horiz. %	492.75%	493.30%	433.22%	208.71%	166.91%	150.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	10.87%	7.42%	9.98%	11.12%	14.35%	12.77%	12.11%	-
YoY %	46.50%	-25.65%	-10.25%	-22.51%	12.37%	5.45%	-	-
Horiz. %	89.76%	61.27%	82.41%	91.82%	118.50%	105.45%	100.00%	-
ROE	17.48%	14.23%	21.63%	17.34%	20.23%	18.82%	28.20%	-
YoY %	22.84%	-34.21%	24.74%	-14.29%	7.49%	-33.26%	-	-
Horiz. %	61.99%	50.46%	76.70%	61.49%	71.74%	66.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	302.14	305.05	216.77	321.10	300.14	238.82	232.78	4.43%
YoY %	-0.95%	40.73%	-32.49%	6.98%	25.68%	2.59%	-	-
Horiz. %	129.80%	131.05%	93.12%	137.94%	128.94%	102.59%	100.00%	-
EPS	32.85	22.63	21.63	35.72	43.08	30.49	28.20	2.57%
YoY %	45.16%	4.62%	-39.45%	-17.08%	41.29%	8.12%	-	-
Horiz. %	116.49%	80.25%	76.70%	126.67%	152.77%	108.12%	100.00%	-
DPS	0.15	3.03	1.50	2.40	5.00	0.00	0.00	-
YoY %	-95.05%	102.00%	-37.50%	-52.00%	0.00%	0.00%	-	-
Horiz. %	3.00%	60.60%	30.00%	48.00%	100.00%	-	-	-
NAPS	1.88	1.59	1.00	2.06	2.13	1.62	1.00	11.08%
YoY %	18.24%	59.00%	-51.46%	-3.29%	31.48%	62.00%	-	-
Horiz. %	188.00%	159.00%	100.00%	206.00%	213.00%	162.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 112,324
RPS	29.45	29.77	18.58	13.26	9.91	7.09	4.60	36.22%
YoY %	-1.07%	60.23%	40.12%	33.80%	39.77%	54.13%	-	-
Horiz. %	640.22%	647.17%	403.91%	288.26%	215.43%	154.13%	100.00%	-
EPS	3.20	2.21	1.85	1.47	1.42	0.91	0.56	33.67%
YoY %	44.80%	19.46%	25.85%	3.52%	56.04%	62.50%	-	-
Horiz. %	571.43%	394.64%	330.36%	262.50%	253.57%	162.50%	100.00%	-
DPS	0.01	0.30	0.13	0.10	0.16	0.00	0.00	-
YoY %	-96.67%	130.77%	30.00%	-37.50%	0.00%	0.00%	-	-
Horiz. %	6.25%	187.50%	81.25%	62.50%	100.00%	-	-	-
NAPS	0.1833	0.1552	0.0857	0.0851	0.0703	0.0481	0.0198	44.85%
YoY %	18.11%	81.10%	0.71%	21.05%	46.15%	142.93%	-	-
Horiz. %	925.76%	783.84%	432.83%	429.80%	355.05%	242.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.25	0.54	1.19	0.75	0.83	1.00	0.64	-
P/RPS	0.41	0.18	0.55	0.23	0.28	0.42	0.27	7.20%
YoY %	127.78%	-67.27%	139.13%	-17.86%	-33.33%	55.56%	-	-
Horiz. %	151.85%	66.67%	203.70%	85.19%	103.70%	155.56%	100.00%	-
P/EPS	3.80	2.39	5.50	2.10	1.93	3.28	2.27	8.95%
YoY %	59.00%	-56.55%	161.90%	8.81%	-41.16%	44.49%	-	-
Horiz. %	167.40%	105.29%	242.29%	92.51%	85.02%	144.49%	100.00%	-
EY	26.28	41.91	18.18	47.62	51.91	30.49	44.06	-8.24%
YoY %	-37.29%	130.53%	-61.82%	-8.26%	70.25%	-30.80%	-	-
Horiz. %	59.65%	95.12%	41.26%	108.08%	117.82%	69.20%	100.00%	-
DY	0.12	5.61	1.26	3.20	6.02	0.00	0.00	-
YoY %	-97.86%	345.24%	-60.62%	-46.84%	0.00%	0.00%	-	-
Horiz. %	1.99%	93.19%	20.93%	53.16%	100.00%	-	-	-
P/NAPS	0.66	0.34	1.19	0.36	0.39	0.62	0.64	0.51%
YoY %	94.12%	-71.43%	230.56%	-7.69%	-37.10%	-3.12%	-	-
Horiz. %	103.12%	53.12%	185.94%	56.25%	60.94%	96.88%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	15/10/09	27/11/08	21/11/07	09/11/06	28/11/05	23/11/04	06/01/04	-
Price	1.64	0.47	1.10	0.85	1.00	1.14	0.91	-
P/RPS	0.54	0.15	0.51	0.26	0.33	0.48	0.39	5.56%
YoY %	260.00%	-70.59%	96.15%	-21.21%	-31.25%	23.08%	-	-
Horiz. %	138.46%	38.46%	130.77%	66.67%	84.62%	123.08%	100.00%	-
P/EPS	4.99	2.08	5.08	2.38	2.32	3.74	3.23	7.51%
YoY %	139.90%	-59.06%	113.45%	2.59%	-37.97%	15.79%	-	-
Horiz. %	154.49%	64.40%	157.28%	73.68%	71.83%	115.79%	100.00%	-
EY	20.03	48.15	19.67	42.02	43.08	26.74	30.99	-7.00%
YoY %	-58.40%	144.79%	-53.19%	-2.46%	61.11%	-13.71%	-	-
Horiz. %	64.63%	155.37%	63.47%	135.59%	139.01%	86.29%	100.00%	-
DY	0.09	6.44	1.36	2.82	5.00	0.00	0.00	-
YoY %	-98.60%	373.53%	-51.77%	-43.60%	0.00%	0.00%	-	-
Horiz. %	1.80%	128.80%	27.20%	56.40%	100.00%	-	-	-
P/NAPS	0.87	0.30	1.10	0.41	0.47	0.70	0.91	-0.74%
YoY %	190.00%	-72.73%	168.29%	-12.77%	-32.86%	-23.08%	-	-
Horiz. %	95.60%	32.97%	120.88%	45.05%	51.65%	76.92%	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