[SUPERMX] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.23%
YoY- 16.43%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 812,740 650,094 419,109 308,156 236,982 153,720 98,614 42.07%
PBT 58,396 62,347 49,966 42,809 37,611 22,670 11,328 31.40%
Tax -7,907 -3,210 -5,662 -5,002 -5,140 -2,954 -440 61.77%
NP 50,489 59,137 44,304 37,807 32,471 19,716 10,888 29.10%
-
NP to SH 50,489 59,137 44,304 37,807 32,471 19,716 10,888 29.10%
-
Tax Rate 13.54% 5.15% 11.33% 11.68% 13.67% 13.03% 3.88% -
Total Cost 762,251 590,957 374,805 270,349 204,511 134,004 87,726 43.33%
-
Net Worth 434,986 265,328 226,853 113,011 183,012 118,343 39,987 48.79%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,373 7,552 - 7,182 - - - -
Div Payout % 8.66% 12.77% - 19.00% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 434,986 265,328 226,853 113,011 183,012 118,343 39,987 48.79%
NOSH 265,235 265,328 226,853 113,011 89,711 80,505 39,987 37.03%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.21% 9.10% 10.57% 12.27% 13.70% 12.83% 11.04% -
ROE 11.61% 22.29% 19.53% 33.45% 17.74% 16.66% 27.23% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 306.42 245.01 184.75 272.68 264.16 190.94 246.61 3.68%
EPS 19.04 22.29 19.53 33.45 36.19 24.49 27.23 -5.78%
DPS 1.65 2.85 0.00 6.36 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.00 1.00 2.04 1.47 1.00 8.58%
Adjusted Per Share Value based on latest NOSH - 113,011
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.87 23.90 15.40 11.33 8.71 5.65 3.62 42.10%
EPS 1.86 2.17 1.63 1.39 1.19 0.72 0.40 29.16%
DPS 0.16 0.28 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1599 0.0975 0.0834 0.0415 0.0673 0.0435 0.0147 48.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.44 0.77 1.15 0.94 1.10 1.24 0.37 -
P/RPS 0.14 0.31 0.62 0.34 0.42 0.65 0.15 -1.14%
P/EPS 2.31 3.45 5.89 2.81 3.04 5.06 1.36 9.22%
EY 43.26 28.95 16.98 35.59 32.90 19.75 73.59 -8.46%
DY 3.75 3.70 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 0.27 0.77 1.15 0.94 0.54 0.84 0.37 -5.11%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 29/05/08 17/05/07 24/05/06 27/05/05 21/05/04 28/05/03 -
Price 0.75 0.80 1.20 0.86 1.09 1.00 0.41 -
P/RPS 0.24 0.33 0.65 0.32 0.41 0.52 0.17 5.91%
P/EPS 3.94 3.59 6.14 2.57 3.01 4.08 1.51 17.31%
EY 25.38 27.86 16.27 38.90 33.21 24.49 66.41 -14.79%
DY 2.20 3.56 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.46 0.80 1.20 0.86 0.53 0.68 0.41 1.93%

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