[SUPER] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -19.16%
YoY- 265.65%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 118,094 111,892 97,149 96,388 110,676 104,876 111,378 3.97%
PBT 9,746 8,684 4,295 4,750 3,500 1,432 711 471.84%
Tax -2,204 -2,284 -1,927 -2,893 -1,112 -996 598 -
NP 7,542 6,400 2,368 1,857 2,388 436 1,309 221.04%
-
NP to SH 6,058 5,664 2,329 1,916 2,370 976 1,497 153.72%
-
Tax Rate 22.61% 26.30% 44.87% 60.91% 31.77% 69.55% -84.11% -
Total Cost 110,552 105,492 94,781 94,530 108,288 104,440 110,069 0.29%
-
Net Worth 54,806 53,047 51,811 50,998 51,922 50,482 50,531 5.55%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 626 - - - 626 -
Div Payout % - - 26.91% - - - 41.85% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 54,806 53,047 51,811 50,998 51,922 50,482 50,531 5.55%
NOSH 41,837 41,769 41,783 41,802 41,872 42,068 41,761 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.39% 5.72% 2.44% 1.93% 2.16% 0.42% 1.18% -
ROE 11.05% 10.68% 4.50% 3.76% 4.56% 1.93% 2.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 282.27 267.88 232.51 230.58 264.31 249.30 266.70 3.85%
EPS 14.48 13.56 5.57 4.59 5.66 2.32 3.58 153.64%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.31 1.27 1.24 1.22 1.24 1.20 1.21 5.43%
Adjusted Per Share Value based on latest NOSH - 41,475
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 283.26 268.38 233.02 231.20 265.47 251.56 267.15 3.97%
EPS 14.53 13.59 5.59 4.60 5.68 2.34 3.59 153.75%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.3146 1.2724 1.2427 1.2233 1.2454 1.2109 1.2121 5.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.69 0.56 0.57 0.48 0.47 0.45 -
P/RPS 0.21 0.26 0.24 0.25 0.18 0.19 0.17 15.11%
P/EPS 4.14 5.09 10.05 12.44 8.48 20.26 12.55 -52.22%
EY 24.13 19.65 9.95 8.04 11.79 4.94 7.97 109.14%
DY 0.00 0.00 2.68 0.00 0.00 0.00 3.33 -
P/NAPS 0.46 0.54 0.45 0.47 0.39 0.39 0.37 15.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 29/08/06 16/06/06 -
Price 0.56 0.58 0.60 0.64 0.65 0.43 0.50 -
P/RPS 0.20 0.22 0.26 0.28 0.25 0.17 0.19 3.47%
P/EPS 3.87 4.28 10.76 13.96 11.48 18.53 13.95 -57.43%
EY 25.86 23.38 9.29 7.16 8.71 5.40 7.17 134.99%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
P/NAPS 0.43 0.46 0.48 0.52 0.52 0.36 0.41 3.22%

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