[SUPER] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 57.33%
YoY- 140.25%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,067 34,613 35,506 34,261 30,624 31,606 31,277 5.86%
PBT 2,766 2,621 2,626 2,812 1,235 4,912 1,824 32.02%
Tax 148 -697 -582 -700 132 640 -997 -
NP 2,914 1,924 2,044 2,112 1,367 5,552 827 131.73%
-
NP to SH 3,341 1,848 1,811 1,910 1,214 5,265 483 263.46%
-
Tax Rate -5.35% 26.59% 22.16% 24.89% -10.69% -13.03% 54.66% -
Total Cost 31,153 32,689 33,462 32,149 29,257 26,054 30,450 1.53%
-
Net Worth 41,808 71,495 70,683 69,378 41,866 66,910 62,040 -23.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,090 - - - 1,255 - - -
Div Payout % 62.57% - - - 103.46% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 41,808 71,495 70,683 69,378 41,866 66,910 62,040 -23.15%
NOSH 41,808 41,809 41,824 41,794 41,866 41,818 41,637 0.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.55% 5.56% 5.76% 6.16% 4.46% 17.57% 2.64% -
ROE 7.99% 2.58% 2.56% 2.75% 2.90% 7.87% 0.78% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.48 82.79 84.89 81.98 73.15 75.58 75.12 5.57%
EPS 7.99 4.42 4.33 4.57 2.90 12.59 1.16 262.44%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.71 1.69 1.66 1.00 1.60 1.49 -23.36%
Adjusted Per Share Value based on latest NOSH - 41,794
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.71 83.02 85.16 82.18 73.45 75.81 75.02 5.86%
EPS 8.01 4.43 4.34 4.58 2.91 12.63 1.16 263.04%
DPS 5.01 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 1.0028 1.7149 1.6954 1.6641 1.0042 1.6049 1.4881 -23.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.78 0.69 0.98 0.65 0.60 0.65 0.64 -
P/RPS 0.96 0.83 1.15 0.79 0.82 0.86 0.85 8.45%
P/EPS 9.76 15.61 22.63 14.22 20.69 5.16 55.17 -68.51%
EY 10.25 6.41 4.42 7.03 4.83 19.37 1.81 218.04%
DY 6.41 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.78 0.40 0.58 0.39 0.60 0.41 0.43 48.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 23/11/10 24/08/10 25/05/10 12/02/10 24/11/09 -
Price 0.76 0.74 0.72 0.78 0.63 0.65 0.60 -
P/RPS 0.93 0.89 0.85 0.95 0.86 0.86 0.80 10.56%
P/EPS 9.51 16.74 16.63 17.07 21.73 5.16 51.72 -67.69%
EY 10.51 5.97 6.01 5.86 4.60 19.37 1.93 209.84%
DY 6.58 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.76 0.43 0.43 0.47 0.63 0.41 0.40 53.46%

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