[SUPERMX] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.44%
YoY- 81.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 419,109 308,156 236,982 153,720 98,614 70,297 59,701 38.35%
PBT 49,966 42,809 37,611 22,670 11,328 5,957 3,673 54.47%
Tax -5,662 -5,002 -5,140 -2,954 -440 -468 2,509 -
NP 44,304 37,807 32,471 19,716 10,888 5,489 6,182 38.83%
-
NP to SH 44,304 37,807 32,471 19,716 10,888 5,489 6,182 38.83%
-
Tax Rate 11.33% 11.68% 13.67% 13.03% 3.88% 7.86% -68.31% -
Total Cost 374,805 270,349 204,511 134,004 87,726 64,808 53,519 38.29%
-
Net Worth 226,853 113,011 183,012 118,343 39,987 66,714 64,188 23.40%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 7,182 - - - - 753 -
Div Payout % - 19.00% - - - - 12.19% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 226,853 113,011 183,012 118,343 39,987 66,714 64,188 23.40%
NOSH 226,853 113,011 89,711 80,505 39,987 39,948 39,868 33.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.57% 12.27% 13.70% 12.83% 11.04% 7.81% 10.35% -
ROE 19.53% 33.45% 17.74% 16.66% 27.23% 8.23% 9.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 184.75 272.68 264.16 190.94 246.61 175.97 149.75 3.56%
EPS 19.53 33.45 36.19 24.49 27.23 13.74 15.51 3.91%
DPS 0.00 6.36 0.00 0.00 0.00 0.00 1.89 -
NAPS 1.00 1.00 2.04 1.47 1.00 1.67 1.61 -7.62%
Adjusted Per Share Value based on latest NOSH - 80,505
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.40 11.33 8.71 5.65 3.62 2.58 2.19 38.39%
EPS 1.63 1.39 1.19 0.72 0.40 0.20 0.23 38.57%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0834 0.0415 0.0673 0.0435 0.0147 0.0245 0.0236 23.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.15 0.94 1.10 1.24 0.37 0.47 0.29 -
P/RPS 0.62 0.34 0.42 0.65 0.15 0.27 0.19 21.77%
P/EPS 5.89 2.81 3.04 5.06 1.36 3.42 1.87 21.06%
EY 16.98 35.59 32.90 19.75 73.59 29.23 53.47 -17.39%
DY 0.00 6.76 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 1.15 0.94 0.54 0.84 0.37 0.28 0.18 36.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 24/05/06 27/05/05 21/05/04 28/05/03 28/05/02 - -
Price 1.20 0.86 1.09 1.00 0.41 0.50 0.00 -
P/RPS 0.65 0.32 0.41 0.52 0.17 0.28 0.00 -
P/EPS 6.14 2.57 3.01 4.08 1.51 3.64 0.00 -
EY 16.27 38.90 33.21 24.49 66.41 27.48 0.00 -
DY 0.00 7.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 0.53 0.68 0.41 0.30 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