[SUPERMX] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.83%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 936,789 814,836 811,824 574,260 389,140 284,688 218,423 27.45%
PBT 178,982 151,797 51,998 58,550 47,242 41,300 34,631 31.47%
Tax -13,114 -22,637 -5,001 -3,156 -6,403 -5,027 -4,062 21.56%
NP 165,868 129,160 46,997 55,394 40,839 36,273 30,569 32.54%
-
NP to SH 165,851 129,160 46,997 55,394 40,839 36,273 30,569 32.54%
-
Tax Rate 7.33% 14.91% 9.62% 5.39% 13.55% 12.17% 11.73% -
Total Cost 770,921 685,676 764,827 518,866 348,301 248,415 187,854 26.51%
-
Net Worth 680,187 558,107 22,372 231,751 240,299 179,605 81,118 42.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 25,490 - 4,373 7,552 11,261 7,182 - -
Div Payout % 15.37% - 9.31% 13.63% 27.58% 19.80% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 680,187 558,107 22,372 231,751 240,299 179,605 81,118 42.51%
NOSH 340,093 268,321 22,372 231,751 112,289 89,802 81,118 26.96%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.71% 15.85% 5.79% 9.65% 10.49% 12.74% 14.00% -
ROE 24.38% 23.14% 210.06% 23.90% 17.00% 20.20% 37.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 275.45 303.68 3,628.65 247.79 346.55 317.02 269.26 0.37%
EPS 48.77 48.14 210.06 23.90 36.37 40.39 37.68 4.39%
DPS 7.50 0.00 19.55 3.26 10.00 8.00 0.00 -
NAPS 2.00 2.08 1.00 1.00 2.14 2.00 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 231,751
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.43 29.95 29.84 21.11 14.30 10.46 8.03 27.44%
EPS 6.10 4.75 1.73 2.04 1.50 1.33 1.12 32.62%
DPS 0.94 0.00 0.16 0.28 0.41 0.26 0.00 -
NAPS 0.25 0.2051 0.0082 0.0852 0.0883 0.066 0.0298 42.52%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.99 2.36 0.40 1.09 1.04 1.12 1.17 -
P/RPS 0.72 0.78 0.01 0.44 0.30 0.35 0.43 8.96%
P/EPS 4.08 4.90 0.19 4.56 2.86 2.77 3.10 4.68%
EY 24.51 20.40 525.16 21.93 34.97 36.06 32.21 -4.44%
DY 3.77 0.00 48.88 2.99 9.62 7.14 0.00 -
P/NAPS 1.00 1.13 0.40 1.09 0.49 0.56 1.17 -2.58%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 24/02/06 17/02/05 -
Price 2.12 2.73 0.39 0.87 1.00 0.94 1.25 -
P/RPS 0.77 0.90 0.01 0.35 0.29 0.30 0.46 8.96%
P/EPS 4.35 5.67 0.19 3.64 2.75 2.33 3.32 4.60%
EY 23.00 17.63 538.63 27.47 36.37 42.97 30.15 -4.40%
DY 3.54 0.00 50.13 3.75 10.00 8.51 0.00 -
P/NAPS 1.06 1.31 0.39 0.87 0.47 0.47 1.25 -2.70%

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