[SUPER] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 5.73%
YoY- 78.32%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 104,735 102,981 102,378 107,651 108,167 111,378 115,255 -6.19%
PBT 5,076 3,263 2,177 1,580 1,033 711 916 214.13%
Tax -1,216 -894 106 595 543 597 -336 136.27%
NP 3,860 2,369 2,283 2,175 1,576 1,308 580 255.04%
-
NP to SH 3,501 2,329 2,541 1,974 1,867 1,497 554 242.96%
-
Tax Rate 23.96% 27.40% -4.87% -37.66% -52.57% -83.97% 36.68% -
Total Cost 100,875 100,612 100,095 105,476 106,591 110,070 114,675 -8.21%
-
Net Worth 53,047 41,798 50,599 51,859 50,482 41,746 55,860 -3.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 626 626 626 626 626 626 1,238 -36.60%
Div Payout % 17.91% 26.92% 24.64% 31.72% 33.54% 41.83% 223.55% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 53,047 41,798 50,599 51,859 50,482 41,746 55,860 -3.39%
NOSH 41,769 41,798 41,475 41,822 42,068 41,746 42,000 -0.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.69% 2.30% 2.23% 2.02% 1.46% 1.17% 0.50% -
ROE 6.60% 5.57% 5.02% 3.81% 3.70% 3.59% 0.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 250.74 246.38 246.84 257.40 257.12 266.80 274.42 -5.85%
EPS 8.38 5.57 6.13 4.72 4.44 3.59 1.32 244.01%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 3.00 -37.08%
NAPS 1.27 1.00 1.22 1.24 1.20 1.00 1.33 -3.03%
Adjusted Per Share Value based on latest NOSH - 41,822
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 251.22 247.01 245.56 258.21 259.45 267.15 276.45 -6.19%
EPS 8.40 5.59 6.09 4.73 4.48 3.59 1.33 242.83%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 2.97 -36.65%
NAPS 1.2724 1.0026 1.2137 1.2439 1.2109 1.0013 1.3399 -3.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.69 0.56 0.57 0.48 0.47 0.45 0.49 -
P/RPS 0.28 0.23 0.23 0.19 0.18 0.17 0.18 34.36%
P/EPS 8.23 10.05 9.30 10.17 10.59 12.55 37.15 -63.48%
EY 12.15 9.95 10.75 9.83 9.44 7.97 2.69 173.99%
DY 2.17 2.68 2.63 3.13 3.19 3.33 6.12 -49.99%
P/NAPS 0.54 0.56 0.47 0.39 0.39 0.45 0.37 28.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 27/02/07 28/11/06 29/08/06 16/06/06 28/02/06 -
Price 0.58 0.60 0.64 0.65 0.43 0.50 0.50 -
P/RPS 0.23 0.24 0.26 0.25 0.17 0.19 0.18 17.80%
P/EPS 6.92 10.77 10.45 13.77 9.69 13.94 37.91 -67.92%
EY 14.45 9.29 9.57 7.26 10.32 7.17 2.64 211.55%
DY 2.59 2.50 2.34 2.31 3.49 3.00 6.00 -42.97%
P/NAPS 0.46 0.60 0.52 0.52 0.36 0.50 0.38 13.62%

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