[SUPER] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 8.36%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 110,172 103,900 103,753 105,878 104,000 138,447 139,173 -14.43%
PBT 22,288 4,375 5,258 7,036 5,740 10,824 10,744 62.72%
Tax -1,332 -1,795 -1,386 -2,606 -1,888 -1,831 -2,638 -36.61%
NP 20,956 2,580 3,872 4,430 3,852 8,993 8,105 88.49%
-
NP to SH 18,004 4,018 4,829 5,522 5,096 8,909 7,424 80.60%
-
Tax Rate 5.98% 41.03% 26.36% 37.04% 32.89% 16.92% 24.55% -
Total Cost 89,216 101,320 99,881 101,448 100,148 129,454 131,068 -22.63%
-
Net Worth 82,748 77,753 78,211 79,064 76,440 74,829 71,481 10.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 1,254 - - - 2,090 - -
Div Payout % - 31.21% - - - 23.46% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 82,748 77,753 78,211 79,064 76,440 74,829 71,481 10.25%
NOSH 41,792 41,802 41,824 41,833 41,770 41,804 41,801 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.02% 2.48% 3.73% 4.18% 3.70% 6.50% 5.82% -
ROE 21.76% 5.17% 6.17% 6.98% 6.67% 11.91% 10.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 263.62 248.55 248.07 253.09 248.98 331.18 332.94 -14.42%
EPS 43.08 9.61 11.55 13.20 12.20 21.31 17.76 80.62%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.98 1.86 1.87 1.89 1.83 1.79 1.71 10.27%
Adjusted Per Share Value based on latest NOSH - 41,797
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 264.26 249.22 248.86 253.96 249.45 332.08 333.82 -14.43%
EPS 43.18 9.64 11.58 13.25 12.22 21.37 17.81 80.57%
DPS 0.00 3.01 0.00 0.00 0.00 5.01 0.00 -
NAPS 1.9848 1.865 1.876 1.8965 1.8335 1.7949 1.7145 10.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.79 0.93 0.72 0.85 0.78 0.69 -
P/RPS 0.29 0.32 0.37 0.28 0.34 0.24 0.21 24.03%
P/EPS 1.79 8.22 8.05 5.45 6.97 3.66 3.89 -40.42%
EY 55.95 12.17 12.42 18.33 14.35 27.32 25.74 67.88%
DY 0.00 3.80 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.39 0.42 0.50 0.38 0.46 0.44 0.40 -1.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 12/06/12 28/02/12 22/11/11 23/08/11 24/05/11 22/02/11 -
Price 0.79 0.76 0.82 0.75 0.84 0.76 0.74 -
P/RPS 0.30 0.31 0.33 0.30 0.34 0.23 0.22 22.99%
P/EPS 1.83 7.91 7.10 5.68 6.89 3.57 4.17 -42.28%
EY 54.53 12.65 14.08 17.60 14.52 28.04 24.00 72.91%
DY 0.00 3.95 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 0.40 0.41 0.44 0.40 0.46 0.42 0.43 -4.71%

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