[SUPERMX] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.43%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,029,061 957,507 843,116 812,740 650,094 419,109 308,156 22.23%
PBT 120,240 150,314 182,613 58,396 62,347 49,966 42,809 18.76%
Tax -12,405 -11,515 -21,687 -7,907 -3,210 -5,662 -5,002 16.32%
NP 107,835 138,799 160,926 50,489 59,137 44,304 37,807 19.06%
-
NP to SH 107,870 138,782 160,926 50,489 59,137 44,304 37,807 19.07%
-
Tax Rate 10.32% 7.66% 11.88% 13.54% 5.15% 11.33% 11.68% -
Total Cost 921,226 818,708 682,190 762,251 590,957 374,805 270,349 22.64%
-
Net Worth 794,634 706,968 632,219 434,986 265,328 226,853 113,011 38.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 16,179 25,490 - 4,373 7,552 - 7,182 14.48%
Div Payout % 15.00% 18.37% - 8.66% 12.77% - 19.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 794,634 706,968 632,219 434,986 265,328 226,853 113,011 38.37%
NOSH 679,174 339,888 271,338 265,235 265,328 226,853 113,011 34.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.48% 14.50% 19.09% 6.21% 9.10% 10.57% 12.27% -
ROE 13.57% 19.63% 25.45% 11.61% 22.29% 19.53% 33.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 151.52 281.71 310.72 306.42 245.01 184.75 272.68 -9.32%
EPS 15.88 40.83 59.31 19.04 22.29 19.53 33.45 -11.66%
DPS 2.38 7.50 0.00 1.65 2.85 0.00 6.36 -15.09%
NAPS 1.17 2.08 2.33 1.64 1.00 1.00 1.00 2.64%
Adjusted Per Share Value based on latest NOSH - 265,235
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.28 37.48 33.01 31.82 25.45 16.41 12.06 22.23%
EPS 4.22 5.43 6.30 1.98 2.32 1.73 1.48 19.06%
DPS 0.63 1.00 0.00 0.17 0.30 0.00 0.28 14.45%
NAPS 0.3111 0.2768 0.2475 0.1703 0.1039 0.0888 0.0442 38.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.88 2.15 3.39 0.44 0.77 1.15 0.94 -
P/RPS 1.24 0.76 1.09 0.14 0.31 0.62 0.34 24.04%
P/EPS 11.84 5.27 5.72 2.31 3.45 5.89 2.81 27.06%
EY 8.45 18.99 17.50 43.26 28.95 16.98 35.59 -21.29%
DY 1.27 3.49 0.00 3.75 3.70 0.00 6.76 -24.30%
P/NAPS 1.61 1.03 1.45 0.27 0.77 1.15 0.94 9.37%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 13/05/11 19/04/10 08/05/09 29/05/08 17/05/07 24/05/06 -
Price 1.79 1.98 3.45 0.75 0.80 1.20 0.86 -
P/RPS 1.18 0.70 1.11 0.24 0.33 0.65 0.32 24.27%
P/EPS 11.27 4.85 5.82 3.94 3.59 6.14 2.57 27.90%
EY 8.87 20.62 17.19 25.38 27.86 16.27 38.90 -21.82%
DY 1.33 3.79 0.00 2.20 3.56 0.00 7.39 -24.84%
P/NAPS 1.53 0.95 1.48 0.46 0.80 1.20 0.86 10.06%

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