[SUPERMX] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.22%
YoY- 64.69%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 650,094 419,109 308,156 236,982 153,720 98,614 70,297 44.83%
PBT 62,347 49,966 42,809 37,611 22,670 11,328 5,957 47.84%
Tax -3,210 -5,662 -5,002 -5,140 -2,954 -440 -468 37.80%
NP 59,137 44,304 37,807 32,471 19,716 10,888 5,489 48.56%
-
NP to SH 59,137 44,304 37,807 32,471 19,716 10,888 5,489 48.56%
-
Tax Rate 5.15% 11.33% 11.68% 13.67% 13.03% 3.88% 7.86% -
Total Cost 590,957 374,805 270,349 204,511 134,004 87,726 64,808 44.49%
-
Net Worth 265,328 226,853 113,011 183,012 118,343 39,987 66,714 25.84%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 7,552 - 7,182 - - - - -
Div Payout % 12.77% - 19.00% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 265,328 226,853 113,011 183,012 118,343 39,987 66,714 25.84%
NOSH 265,328 226,853 113,011 89,711 80,505 39,987 39,948 37.06%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.10% 10.57% 12.27% 13.70% 12.83% 11.04% 7.81% -
ROE 22.29% 19.53% 33.45% 17.74% 16.66% 27.23% 8.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 245.01 184.75 272.68 264.16 190.94 246.61 175.97 5.66%
EPS 22.29 19.53 33.45 36.19 24.49 27.23 13.74 8.38%
DPS 2.85 0.00 6.36 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 2.04 1.47 1.00 1.67 -8.18%
Adjusted Per Share Value based on latest NOSH - 89,711
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.45 16.41 12.06 9.28 6.02 3.86 2.75 44.84%
EPS 2.32 1.73 1.48 1.27 0.77 0.43 0.21 49.18%
DPS 0.30 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.0888 0.0442 0.0716 0.0463 0.0157 0.0261 25.86%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.77 1.15 0.94 1.10 1.24 0.37 0.47 -
P/RPS 0.31 0.62 0.34 0.42 0.65 0.15 0.27 2.32%
P/EPS 3.45 5.89 2.81 3.04 5.06 1.36 3.42 0.14%
EY 28.95 16.98 35.59 32.90 19.75 73.59 29.23 -0.16%
DY 3.70 0.00 6.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.15 0.94 0.54 0.84 0.37 0.28 18.34%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 17/05/07 24/05/06 27/05/05 21/05/04 28/05/03 28/05/02 -
Price 0.80 1.20 0.86 1.09 1.00 0.41 0.50 -
P/RPS 0.33 0.65 0.32 0.41 0.52 0.17 0.28 2.77%
P/EPS 3.59 6.14 2.57 3.01 4.08 1.51 3.64 -0.23%
EY 27.86 16.27 38.90 33.21 24.49 66.41 27.48 0.22%
DY 3.56 0.00 7.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.20 0.86 0.53 0.68 0.41 0.30 17.74%

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