[SUPER] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 16.76%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 143,474 148,275 150,003 135,515 124,673 117,856 106,690 21.81%
PBT 10,176 14,801 16,281 14,136 12,291 8,630 6,386 36.38%
Tax -3,872 -6,864 -7,725 -5,839 -5,649 -2,137 -1,440 93.25%
NP 6,304 7,937 8,556 8,297 6,642 6,493 4,946 17.53%
-
NP to SH 3,739 5,218 5,613 5,761 4,934 5,005 4,173 -7.05%
-
Tax Rate 38.05% 46.38% 47.45% 41.31% 45.96% 24.76% 22.55% -
Total Cost 137,170 140,338 141,447 127,218 118,031 111,363 101,744 22.01%
-
Net Worth 60,584 60,966 61,111 59,004 41,872 55,246 54,775 6.94%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 417 1,256 1,256 1,256 1,256 626 626 -23.70%
Div Payout % 11.17% 24.07% 22.38% 21.80% 25.46% 12.53% 15.02% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 60,584 60,966 61,111 59,004 41,872 55,246 54,775 6.94%
NOSH 41,782 41,757 41,857 41,847 41,872 41,853 41,813 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.39% 5.35% 5.70% 6.12% 5.33% 5.51% 4.64% -
ROE 6.17% 8.56% 9.18% 9.76% 11.78% 9.06% 7.62% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 343.39 355.09 358.37 323.83 297.75 281.59 255.16 21.87%
EPS 8.95 12.50 13.41 13.77 11.78 11.96 9.98 -6.99%
DPS 1.00 3.00 3.00 3.00 3.00 1.50 1.50 -23.66%
NAPS 1.45 1.46 1.46 1.41 1.00 1.32 1.31 6.99%
Adjusted Per Share Value based on latest NOSH - 41,847
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 344.14 355.65 359.80 325.05 299.04 282.69 255.91 21.81%
EPS 8.97 12.52 13.46 13.82 11.83 12.01 10.01 -7.04%
DPS 1.00 3.01 3.01 3.01 3.01 1.50 1.50 -23.66%
NAPS 1.4532 1.4623 1.4658 1.4153 1.0043 1.3251 1.3139 6.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.55 0.60 0.68 0.60 0.55 0.61 0.60 -
P/RPS 0.16 0.17 0.19 0.19 0.18 0.22 0.24 -23.66%
P/EPS 6.15 4.80 5.07 4.36 4.67 5.10 6.01 1.54%
EY 16.27 20.83 19.72 22.94 21.42 19.60 16.63 -1.44%
DY 1.82 5.00 4.41 5.00 5.45 2.46 2.50 -19.05%
P/NAPS 0.38 0.41 0.47 0.43 0.55 0.46 0.46 -11.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 -
Price 0.55 0.58 0.59 0.62 0.58 0.58 0.56 -
P/RPS 0.16 0.16 0.16 0.19 0.19 0.21 0.22 -19.11%
P/EPS 6.15 4.64 4.40 4.50 4.92 4.85 5.61 6.31%
EY 16.27 21.54 22.73 22.20 20.32 20.62 17.82 -5.88%
DY 1.82 5.17 5.08 4.84 5.17 2.59 2.68 -22.72%
P/NAPS 0.38 0.40 0.40 0.44 0.58 0.44 0.43 -7.90%

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