[SUPER] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -7.14%
YoY- -6.74%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 103,902 111,883 121,619 130,186 138,447 135,004 131,997 -14.73%
PBT 4,377 6,711 8,905 9,448 10,825 9,294 11,585 -47.70%
Tax -1,795 -892 -1,851 -1,603 -1,831 -1,847 -510 131.20%
NP 2,582 5,819 7,054 7,845 8,994 7,447 11,075 -62.08%
-
NP to SH 4,019 6,964 7,951 8,274 8,910 6,783 10,200 -46.22%
-
Tax Rate 41.01% 13.29% 20.79% 16.97% 16.91% 19.87% 4.40% -
Total Cost 101,320 106,064 114,565 122,341 129,453 127,557 120,922 -11.11%
-
Net Worth 41,481 78,158 78,997 76,440 41,808 71,495 70,683 -29.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,244 2,090 2,090 2,090 2,090 1,255 1,255 -0.58%
Div Payout % 30.96% 30.02% 26.29% 25.27% 23.46% 18.52% 12.31% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 41,481 78,158 78,997 76,440 41,808 71,495 70,683 -29.88%
NOSH 41,481 41,796 41,797 41,770 41,808 41,809 41,824 -0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.49% 5.20% 5.80% 6.03% 6.50% 5.52% 8.39% -
ROE 9.69% 8.91% 10.06% 10.82% 21.31% 9.49% 14.43% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 250.48 267.69 290.97 311.67 331.14 322.90 315.60 -14.26%
EPS 9.69 16.66 19.02 19.81 21.31 16.22 24.39 -45.92%
DPS 3.00 5.00 5.00 5.00 5.00 3.00 3.00 0.00%
NAPS 1.00 1.87 1.89 1.83 1.00 1.71 1.69 -29.49%
Adjusted Per Share Value based on latest NOSH - 41,770
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 249.22 268.36 291.72 312.26 332.08 323.82 316.61 -14.73%
EPS 9.64 16.70 19.07 19.85 21.37 16.27 24.47 -46.22%
DPS 2.98 5.01 5.01 5.01 5.01 3.01 3.01 -0.66%
NAPS 0.995 1.8747 1.8948 1.8335 1.0028 1.7149 1.6954 -29.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.79 0.93 0.72 0.85 0.78 0.69 0.98 -
P/RPS 0.32 0.35 0.25 0.27 0.24 0.21 0.31 2.13%
P/EPS 8.15 5.58 3.78 4.29 3.66 4.25 4.02 60.11%
EY 12.26 17.92 26.42 23.30 27.32 23.51 24.89 -37.60%
DY 3.80 5.38 6.94 5.88 6.41 4.35 3.06 15.51%
P/NAPS 0.79 0.50 0.38 0.46 0.78 0.40 0.58 22.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 12/06/12 28/02/12 22/11/11 23/08/11 24/05/11 22/02/11 23/11/10 -
Price 0.76 0.82 0.75 0.84 0.76 0.74 0.72 -
P/RPS 0.30 0.31 0.26 0.27 0.23 0.23 0.23 19.35%
P/EPS 7.84 4.92 3.94 4.24 3.57 4.56 2.95 91.75%
EY 12.75 20.32 25.36 23.58 28.04 21.92 33.87 -47.83%
DY 3.95 6.10 6.67 5.95 6.58 4.05 4.17 -3.54%
P/NAPS 0.76 0.44 0.40 0.46 0.76 0.43 0.43 46.13%

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