[SUPERMX] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.25%
YoY- 174.83%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 997,375 1,021,909 936,789 814,836 811,824 574,260 389,140 16.96%
PBT 137,307 115,148 178,982 151,797 51,998 58,550 47,242 19.44%
Tax -15,893 -10,935 -13,114 -22,637 -5,001 -3,156 -6,403 16.34%
NP 121,414 104,213 165,868 129,160 46,997 55,394 40,839 19.89%
-
NP to SH 121,718 104,292 165,851 129,160 46,997 55,394 40,839 19.94%
-
Tax Rate 11.57% 9.50% 7.33% 14.91% 9.62% 5.39% 13.55% -
Total Cost 875,961 917,696 770,921 685,676 764,827 518,866 348,301 16.59%
-
Net Worth 884,614 775,459 680,187 558,107 22,372 231,751 240,299 24.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 34,163 16,179 25,490 - 4,373 7,552 11,261 20.29%
Div Payout % 28.07% 15.51% 15.37% - 9.31% 13.63% 27.58% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 884,614 775,459 680,187 558,107 22,372 231,751 240,299 24.23%
NOSH 685,747 341,612 340,093 268,321 22,372 231,751 112,289 35.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.17% 10.20% 17.71% 15.85% 5.79% 9.65% 10.49% -
ROE 13.76% 13.45% 24.38% 23.14% 210.06% 23.90% 17.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 145.44 299.14 275.45 303.68 3,628.65 247.79 346.55 -13.46%
EPS 17.75 30.53 48.77 48.14 210.06 23.90 36.37 -11.25%
DPS 5.00 4.75 7.50 0.00 19.55 3.26 10.00 -10.90%
NAPS 1.29 2.27 2.00 2.08 1.00 1.00 2.14 -8.08%
Adjusted Per Share Value based on latest NOSH - 268,321
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.66 37.56 34.43 29.95 29.84 21.11 14.30 16.97%
EPS 4.47 3.83 6.10 4.75 1.73 2.04 1.50 19.93%
DPS 1.26 0.59 0.94 0.00 0.16 0.28 0.41 20.55%
NAPS 0.3252 0.285 0.25 0.2051 0.0082 0.0852 0.0883 24.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.93 1.91 1.99 2.36 0.40 1.09 1.04 -
P/RPS 1.33 0.64 0.72 0.78 0.01 0.44 0.30 28.14%
P/EPS 10.87 6.26 4.08 4.90 0.19 4.56 2.86 24.89%
EY 9.20 15.98 24.51 20.40 525.16 21.93 34.97 -19.93%
DY 2.59 2.49 3.77 0.00 48.88 2.99 9.62 -19.62%
P/NAPS 1.50 0.84 1.00 1.13 0.40 1.09 0.49 20.47%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 02/03/12 14/02/11 19/02/10 24/02/09 03/03/08 16/02/07 -
Price 1.80 2.01 2.12 2.73 0.39 0.87 1.00 -
P/RPS 1.24 0.67 0.77 0.90 0.01 0.35 0.29 27.37%
P/EPS 10.14 6.58 4.35 5.67 0.19 3.64 2.75 24.26%
EY 9.86 15.19 23.00 17.63 538.63 27.47 36.37 -19.53%
DY 2.78 2.36 3.54 0.00 50.13 3.75 10.00 -19.19%
P/NAPS 1.40 0.89 1.06 1.31 0.39 0.87 0.47 19.93%

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