[SUPER] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 19.19%
YoY- 111.4%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 135,515 124,673 117,856 106,690 104,735 102,981 102,378 20.57%
PBT 14,136 12,291 8,630 6,386 5,076 3,263 2,177 248.45%
Tax -5,839 -5,649 -2,137 -1,440 -1,216 -894 106 -
NP 8,297 6,642 6,493 4,946 3,860 2,369 2,283 136.56%
-
NP to SH 5,761 4,934 5,005 4,173 3,501 2,329 2,541 72.66%
-
Tax Rate 41.31% 45.96% 24.76% 22.55% 23.96% 27.40% -4.87% -
Total Cost 127,218 118,031 111,363 101,744 100,875 100,612 100,095 17.35%
-
Net Worth 59,004 41,872 55,246 54,775 53,047 41,798 50,599 10.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,256 1,256 626 626 626 626 626 59.14%
Div Payout % 21.80% 25.46% 12.53% 15.02% 17.91% 26.92% 24.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 59,004 41,872 55,246 54,775 53,047 41,798 50,599 10.79%
NOSH 41,847 41,872 41,853 41,813 41,769 41,798 41,475 0.59%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.12% 5.33% 5.51% 4.64% 3.69% 2.30% 2.23% -
ROE 9.76% 11.78% 9.06% 7.62% 6.60% 5.57% 5.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 323.83 297.75 281.59 255.16 250.74 246.38 246.84 19.85%
EPS 13.77 11.78 11.96 9.98 8.38 5.57 6.13 71.60%
DPS 3.00 3.00 1.50 1.50 1.50 1.50 1.50 58.80%
NAPS 1.41 1.00 1.32 1.31 1.27 1.00 1.22 10.13%
Adjusted Per Share Value based on latest NOSH - 41,813
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 325.05 299.04 282.69 255.91 251.22 247.01 245.56 20.57%
EPS 13.82 11.83 12.01 10.01 8.40 5.59 6.09 72.77%
DPS 3.01 3.01 1.50 1.50 1.50 1.50 1.50 59.16%
NAPS 1.4153 1.0043 1.3251 1.3139 1.2724 1.0026 1.2137 10.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.55 0.61 0.60 0.69 0.56 0.57 -
P/RPS 0.19 0.18 0.22 0.24 0.28 0.23 0.23 -11.96%
P/EPS 4.36 4.67 5.10 6.01 8.23 10.05 9.30 -39.67%
EY 22.94 21.42 19.60 16.63 12.15 9.95 10.75 65.82%
DY 5.00 5.45 2.46 2.50 2.17 2.68 2.63 53.52%
P/NAPS 0.43 0.55 0.46 0.46 0.54 0.56 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 27/11/07 28/08/07 30/05/07 27/02/07 -
Price 0.62 0.58 0.58 0.56 0.58 0.60 0.64 -
P/RPS 0.19 0.19 0.21 0.22 0.23 0.24 0.26 -18.88%
P/EPS 4.50 4.92 4.85 5.61 6.92 10.77 10.45 -43.00%
EY 22.20 20.32 20.62 17.82 14.45 9.29 9.57 75.32%
DY 4.84 5.17 2.59 2.68 2.59 2.50 2.34 62.40%
P/NAPS 0.44 0.58 0.44 0.43 0.46 0.60 0.52 -10.54%

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