[SUPERMX] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.52%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Revenue 389,140 284,688 218,423 141,163 84,604 68,326 30,930 52.44%
PBT 47,242 41,300 34,631 20,041 9,509 4,702 2,587 62.20%
Tax -6,403 -5,027 -4,062 -2,661 -298 -468 1,126 -
NP 40,839 36,273 30,569 17,380 9,211 4,234 3,713 49.07%
-
NP to SH 40,839 36,273 30,569 17,380 9,211 4,234 3,713 49.07%
-
Tax Rate 13.55% 12.17% 11.73% 13.28% 3.13% 9.95% -43.53% -
Total Cost 348,301 248,415 187,854 123,783 75,393 64,092 27,217 52.88%
-
Net Worth 240,299 179,605 81,118 60,404 39,978 66,799 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Div 11,261 7,182 - - - - - -
Div Payout % 27.58% 19.80% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Net Worth 240,299 179,605 81,118 60,404 39,978 66,799 0 -
NOSH 112,289 89,802 81,118 60,404 39,978 40,000 20,927 32.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
NP Margin 10.49% 12.74% 14.00% 12.31% 10.89% 6.20% 12.00% -
ROE 17.00% 20.20% 37.68% 28.77% 23.04% 6.34% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 346.55 317.02 269.26 233.70 211.62 170.82 147.80 15.24%
EPS 36.37 40.39 37.68 28.77 23.04 10.59 17.74 12.69%
DPS 10.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.00 1.00 1.00 1.00 1.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,404
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 15.23 11.14 8.55 5.53 3.31 2.67 1.21 52.45%
EPS 1.60 1.42 1.20 0.68 0.36 0.17 0.15 48.31%
DPS 0.44 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0703 0.0318 0.0236 0.0157 0.0262 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.04 1.12 1.17 0.88 0.42 0.64 0.38 -
P/RPS 0.30 0.35 0.43 0.38 0.20 0.37 0.26 2.41%
P/EPS 2.86 2.77 3.10 3.06 1.82 6.05 2.14 4.94%
EY 34.97 36.06 32.21 32.70 54.86 16.54 46.69 -4.69%
DY 9.62 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 1.17 0.88 0.42 0.38 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 16/02/07 24/02/06 17/02/05 18/02/04 24/02/03 15/02/02 - -
Price 1.00 0.94 1.25 1.12 0.41 0.47 0.00 -
P/RPS 0.29 0.30 0.46 0.48 0.19 0.28 0.00 -
P/EPS 2.75 2.33 3.32 3.89 1.78 4.44 0.00 -
EY 36.37 42.97 30.15 25.69 56.19 22.52 0.00 -
DY 10.00 8.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 1.25 1.12 0.41 0.28 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