[SUPERMX] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 4.26%
YoY- 117.55%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Revenue 284,688 218,423 141,163 84,604 68,326 30,930 44,613 44.84%
PBT 41,300 34,631 20,041 9,509 4,702 2,587 3,318 65.53%
Tax -5,027 -4,062 -2,661 -298 -468 1,126 2,561 -
NP 36,273 30,569 17,380 9,211 4,234 3,713 5,879 43.86%
-
NP to SH 36,273 30,569 17,380 9,211 4,234 3,713 5,879 43.86%
-
Tax Rate 12.17% 11.73% 13.28% 3.13% 9.95% -43.53% -77.19% -
Total Cost 248,415 187,854 123,783 75,393 64,092 27,217 38,734 44.98%
-
Net Worth 179,605 81,118 60,404 39,978 66,799 0 33,693 39.72%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Div 7,182 - - - - - 753 56.95%
Div Payout % 19.80% - - - - - 12.81% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Net Worth 179,605 81,118 60,404 39,978 66,799 0 33,693 39.72%
NOSH 89,802 81,118 60,404 39,978 40,000 20,927 20,927 33.79%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
NP Margin 12.74% 14.00% 12.31% 10.89% 6.20% 12.00% 13.18% -
ROE 20.20% 37.68% 28.77% 23.04% 6.34% 0.00% 17.45% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 317.02 269.26 233.70 211.62 170.82 147.80 213.18 8.25%
EPS 40.39 37.68 28.77 23.04 10.59 17.74 28.09 7.52%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 3.60 17.30%
NAPS 2.00 1.00 1.00 1.00 1.67 0.00 1.61 4.43%
Adjusted Per Share Value based on latest NOSH - 39,978
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 10.46 8.03 5.19 3.11 2.51 1.14 1.64 44.82%
EPS 1.33 1.12 0.64 0.34 0.16 0.14 0.22 43.28%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.03 53.98%
NAPS 0.066 0.0298 0.0222 0.0147 0.0246 0.00 0.0124 39.68%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 -
Price 1.12 1.17 0.88 0.42 0.64 0.38 0.38 -
P/RPS 0.35 0.43 0.38 0.20 0.37 0.26 0.18 14.21%
P/EPS 2.77 3.10 3.06 1.82 6.05 2.14 1.35 15.45%
EY 36.06 32.21 32.70 54.86 16.54 46.69 73.93 -13.36%
DY 7.14 0.00 0.00 0.00 0.00 0.00 9.47 -5.48%
P/NAPS 0.56 1.17 0.88 0.42 0.38 0.00 0.24 18.45%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 - - -
Price 0.94 1.25 1.12 0.41 0.47 0.00 0.00 -
P/RPS 0.30 0.46 0.48 0.19 0.28 0.00 0.00 -
P/EPS 2.33 3.32 3.89 1.78 4.44 0.00 0.00 -
EY 42.97 30.15 25.69 56.19 22.52 0.00 0.00 -
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.25 1.12 0.41 0.28 0.00 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