[SUPER] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -0.22%
YoY- -14.9%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,878 104,000 138,447 139,173 139,534 137,044 122,199 -9.10%
PBT 7,036 5,740 10,824 10,744 10,874 11,248 9,973 -20.73%
Tax -2,606 -1,888 -1,831 -2,638 -2,564 -2,800 -1,263 62.00%
NP 4,430 3,852 8,993 8,105 8,310 8,448 8,710 -36.25%
-
NP to SH 5,522 5,096 8,909 7,424 7,440 7,640 7,757 -20.25%
-
Tax Rate 37.04% 32.89% 16.92% 24.55% 23.58% 24.89% 12.66% -
Total Cost 101,448 100,148 129,454 131,068 131,224 128,596 113,489 -7.19%
-
Net Worth 79,064 76,440 74,829 71,481 70,638 69,378 67,744 10.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,090 - - - 1,254 -
Div Payout % - - 23.46% - - - 16.17% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 79,064 76,440 74,829 71,481 70,638 69,378 67,744 10.84%
NOSH 41,833 41,770 41,804 41,801 41,797 41,794 41,817 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.18% 3.70% 6.50% 5.82% 5.96% 6.16% 7.13% -
ROE 6.98% 6.67% 11.91% 10.39% 10.53% 11.01% 11.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 253.09 248.98 331.18 332.94 333.83 327.90 292.22 -9.13%
EPS 13.20 12.20 21.31 17.76 17.80 18.28 18.55 -20.27%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.89 1.83 1.79 1.71 1.69 1.66 1.62 10.81%
Adjusted Per Share Value based on latest NOSH - 41,809
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 253.96 249.45 332.08 333.82 334.69 328.71 293.11 -9.10%
EPS 13.25 12.22 21.37 17.81 17.85 18.33 18.61 -20.24%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 3.01 -
NAPS 1.8965 1.8335 1.7949 1.7145 1.6943 1.6641 1.6249 10.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.85 0.78 0.69 0.98 0.65 0.60 -
P/RPS 0.28 0.34 0.24 0.21 0.29 0.20 0.21 21.12%
P/EPS 5.45 6.97 3.66 3.89 5.51 3.56 3.23 41.68%
EY 18.33 14.35 27.32 25.74 18.16 28.12 30.92 -29.40%
DY 0.00 0.00 6.41 0.00 0.00 0.00 5.00 -
P/NAPS 0.38 0.46 0.44 0.40 0.58 0.39 0.37 1.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 22/02/11 23/11/10 24/08/10 25/05/10 -
Price 0.75 0.84 0.76 0.74 0.72 0.78 0.63 -
P/RPS 0.30 0.34 0.23 0.22 0.22 0.24 0.22 22.94%
P/EPS 5.68 6.89 3.57 4.17 4.04 4.27 3.40 40.74%
EY 17.60 14.52 28.04 24.00 24.72 23.44 29.44 -29.01%
DY 0.00 0.00 6.58 0.00 0.00 0.00 4.76 -
P/NAPS 0.40 0.46 0.42 0.43 0.43 0.47 0.39 1.70%

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