[SUPER] QoQ TTM 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- 14.37%
YoY- 287.25%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 138,447 135,004 131,997 127,768 122,199 118,449 119,066 10.58%
PBT 10,825 9,294 11,585 10,783 9,304 7,851 4,470 80.43%
Tax -1,831 -1,847 -510 -925 -594 -1,017 -2,060 -7.56%
NP 8,994 7,447 11,075 9,858 8,710 6,834 2,410 140.79%
-
NP to SH 8,910 6,783 10,200 8,872 7,757 5,885 1,309 259.58%
-
Tax Rate 16.91% 19.87% 4.40% 8.58% 6.38% 12.95% 46.09% -
Total Cost 129,453 127,557 120,922 117,910 113,489 111,615 116,656 7.19%
-
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 1,255 1,255 1,255 417 417 193.15%
Div Payout % 23.46% 18.52% 12.31% 14.16% 16.19% 7.10% 31.92% -
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 6.50% 5.52% 8.39% 7.72% 7.13% 5.77% 2.02% -
ROE 21.31% 9.49% 14.43% 12.79% 18.53% 8.80% 2.11% -
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 331.14 322.90 315.60 305.71 291.88 283.24 285.96 10.28%
EPS 21.31 16.22 24.39 21.23 18.53 14.07 3.14 258.87%
DPS 5.00 3.00 3.00 3.00 3.00 1.00 1.00 192.68%
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 332.08 323.82 316.61 306.46 293.11 284.11 285.59 10.58%
EPS 21.37 16.27 24.47 21.28 18.61 14.12 3.14 259.54%
DPS 5.01 3.01 3.01 3.01 3.01 1.00 1.00 193.07%
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 0.24 0.21 0.31 0.21 0.21 0.23 0.22 5.97%
P/EPS 3.66 4.25 4.02 3.06 3.24 4.62 20.36 -68.18%
EY 27.32 23.51 24.89 32.66 30.88 21.65 4.91 214.33%
DY 6.41 4.35 3.06 4.62 5.00 1.54 1.56 156.76%
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 0.23 0.23 0.23 0.26 0.22 0.23 0.21 6.25%
P/EPS 3.57 4.56 2.95 3.67 3.40 4.62 19.09 -67.33%
EY 28.04 21.92 33.87 27.22 29.41 21.65 5.24 206.24%
DY 6.58 4.05 4.17 3.85 4.76 1.54 1.67 149.67%
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