[SUPER] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -9.48%
YoY- 186.22%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 168,754 155,260 124,673 123,997 118,094 111,892 97,149 44.35%
PBT 17,724 16,064 12,291 10,512 9,746 8,684 4,295 156.61%
Tax -6,354 -3,044 -5,649 -3,154 -2,204 -2,284 -1,927 121.05%
NP 11,370 13,020 6,642 7,357 7,542 6,400 2,368 183.79%
-
NP to SH 7,416 8,972 4,934 5,484 6,058 5,664 2,329 115.98%
-
Tax Rate 35.85% 18.95% 45.96% 30.00% 22.61% 26.30% 44.87% -
Total Cost 157,384 142,240 118,031 116,640 110,552 105,492 94,781 40.09%
-
Net Worth 61,033 59,004 56,028 55,174 54,806 53,047 51,811 11.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,254 - - - 626 -
Div Payout % - - 25.42% - - - 26.91% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,033 59,004 56,028 55,174 54,806 53,047 51,811 11.50%
NOSH 41,803 41,847 41,812 41,798 41,837 41,769 41,783 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.74% 8.39% 5.33% 5.93% 6.39% 5.72% 2.44% -
ROE 12.15% 15.21% 8.81% 9.94% 11.05% 10.68% 4.50% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 403.68 371.02 298.17 296.65 282.27 267.88 232.51 44.30%
EPS 17.74 21.44 11.80 13.12 14.48 13.56 5.57 116.01%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.46 1.41 1.34 1.32 1.31 1.27 1.24 11.47%
Adjusted Per Share Value based on latest NOSH - 41,853
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 404.77 372.41 299.04 297.42 283.26 268.38 233.02 44.35%
EPS 17.79 21.52 11.83 13.15 14.53 13.59 5.59 115.90%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 1.50 -
NAPS 1.464 1.4153 1.3439 1.3234 1.3146 1.2724 1.2427 11.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.60 0.55 0.61 0.60 0.69 0.56 -
P/RPS 0.17 0.16 0.18 0.21 0.21 0.26 0.24 -20.48%
P/EPS 3.83 2.80 4.66 4.65 4.14 5.09 10.05 -47.34%
EY 26.09 35.73 21.46 21.51 24.13 19.65 9.95 89.81%
DY 0.00 0.00 5.45 0.00 0.00 0.00 2.68 -
P/NAPS 0.47 0.43 0.41 0.46 0.46 0.54 0.45 2.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 28/08/07 30/05/07 -
Price 0.59 0.62 0.58 0.58 0.56 0.58 0.60 -
P/RPS 0.15 0.17 0.19 0.20 0.20 0.22 0.26 -30.62%
P/EPS 3.33 2.89 4.92 4.42 3.87 4.28 10.76 -54.14%
EY 30.07 34.58 20.35 22.62 25.86 23.38 9.29 118.34%
DY 0.00 0.00 5.17 0.00 0.00 0.00 2.50 -
P/NAPS 0.40 0.44 0.43 0.44 0.43 0.46 0.48 -11.41%

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