[SUPER] QoQ Cumulative 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- 35.79%
YoY- 186.22%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 84,377 38,815 124,673 92,998 59,047 27,973 97,149 -8.94%
PBT 8,862 4,016 12,291 7,884 4,873 2,171 4,295 61.85%
Tax -3,177 -761 -5,649 -2,366 -1,102 -571 -1,927 39.43%
NP 5,685 3,255 6,642 5,518 3,771 1,600 2,368 79.00%
-
NP to SH 3,708 2,243 4,934 4,113 3,029 1,416 2,329 36.23%
-
Tax Rate 35.85% 18.95% 45.96% 30.01% 22.61% 26.30% 44.87% -
Total Cost 78,692 35,560 118,031 87,480 55,276 26,373 94,781 -11.63%
-
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 6.08% 3.80% 8.81% 7.45% 5.53% 2.67% 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 201.84 92.75 298.17 222.49 141.14 66.97 232.51 -8.97%
EPS 8.87 5.36 11.80 9.84 7.24 3.39 5.57 36.25%
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 202.39 93.10 299.04 223.07 141.63 67.10 233.02 -8.94%
EPS 8.89 5.38 11.83 9.87 7.27 3.40 5.59 36.13%
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 0.34 0.65 0.18 0.27 0.43 1.03 0.24 26.05%
P/EPS 7.67 11.19 4.66 6.20 8.29 20.35 10.05 -16.44%
EY 13.04 8.93 21.46 16.13 12.07 4.91 9.95 19.69%
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 0.29 0.67 0.19 0.26 0.40 0.87 0.26 7.53%
P/EPS 6.65 11.57 4.92 5.89 7.73 17.11 10.76 -27.38%
EY 15.03 8.65 20.35 16.97 12.93 5.84 9.29 37.69%
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