[SUPER] QoQ TTM Result on 30-Sep-2008 [#2]

Stock

[SUPER] SUPER ENTERPRISE HOLDINGS BHD

Announcement Date

25-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- -2.57%

YoY- 34.51%

Quarter Report

SUPER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	133,351	143,474	148,275	150,003	135,515	124,673	117,856	8.59%
YoY %	-7.06%	-3.24%	-1.15%	10.69%	8.70%	5.78%	-	-
Horiz. %	113.15%	121.74%	125.81%	127.28%	114.98%	105.78%	100.00%	-
PBT	7,493	10,176	14,801	16,281	14,136	12,291	8,630	-8.99%
YoY %	-26.37%	-31.25%	-9.09%	15.17%	15.01%	42.42%	-	-
Horiz. %	86.83%	117.91%	171.51%	188.66%	163.80%	142.42%	100.00%	-
Tax	-3,480	-3,872	-6,864	-7,725	-5,839	-5,649	-2,137	38.45%
YoY %	10.12%	43.59%	11.15%	-32.30%	-3.36%	-164.34%	-	-
Horiz. %	162.85%	181.19%	321.20%	361.49%	273.23%	264.34%	100.00%	-
NP	4,013	6,304	7,937	8,556	8,297	6,642	6,493	-27.46%
YoY %	-36.34%	-20.57%	-7.23%	3.12%	24.92%	2.29%	-	-
Horiz. %	61.81%	97.09%	122.24%	131.77%	127.78%	102.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,291	3,739	5,218	5,613	5,761	4,934	5,005	-40.63%
YoY %	-38.73%	-28.34%	-7.04%	-2.57%	16.76%	-1.42%	-	-
Horiz. %	45.77%	74.71%	104.26%	112.15%	115.10%	98.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.44%	38.05%	46.38%	47.45%	41.31%	45.96%	24.76%	-
YoY %	22.05%	-17.96%	-2.26%	14.86%	-10.12%	85.62%	-	-
Horiz. %	187.56%	153.68%	187.32%	191.64%	166.84%	185.62%	100.00%	-
Total Cost	129,338	137,170	140,338	141,447	127,218	118,031	111,363	10.50%
YoY %	-5.71%	-2.26%	-0.78%	11.18%	7.78%	5.99%	-	-
Horiz. %	116.14%	123.17%	126.02%	127.01%	114.24%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,926	60,584	60,966	61,111	59,004	41,872	55,246	7.91%
YoY %	2.22%	-0.63%	-0.24%	3.57%	40.92%	-24.21%	-	-
Horiz. %	112.09%	109.66%	110.35%	110.62%	106.80%	75.79%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	417	417	1,256	1,256	1,256	1,256	626	-23.74%
YoY %	0.00%	-66.80%	0.00%	0.00%	0.00%	100.64%	-	-
Horiz. %	66.61%	66.61%	200.64%	200.64%	200.64%	200.64%	100.00%	-
Div Payout %	18.24%	11.17%	24.07%	22.38%	21.80%	25.46%	12.53%	-
YoY %	63.29%	-53.59%	7.55%	2.66%	-14.38%	103.19%	-	-
Horiz. %	145.57%	89.15%	192.10%	178.61%	173.98%	203.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	61,926	60,584	60,966	61,111	59,004	41,872	55,246	7.91%
YoY %	2.22%	-0.63%	-0.24%	3.57%	40.92%	-24.21%	-	-
Horiz. %	112.09%	109.66%	110.35%	110.62%	106.80%	75.79%	100.00%	-
NOSH	41,842	41,782	41,757	41,857	41,847	41,872	41,853	-0.01%
YoY %	0.14%	0.06%	-0.24%	0.02%	-0.06%	0.05%	-	-
Horiz. %	99.97%	99.83%	99.77%	100.01%	99.99%	100.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	3.01%	4.39%	5.35%	5.70%	6.12%	5.33%	5.51%	-
YoY %	-31.44%	-17.94%	-6.14%	-6.86%	14.82%	-3.27%	-	-
Horiz. %	54.63%	79.67%	97.10%	103.45%	111.07%	96.73%	100.00%	-
ROE	3.70%	6.17%	8.56%	9.18%	9.76%	11.78%	9.06%	-
YoY %	-40.03%	-27.92%	-6.75%	-5.94%	-17.15%	30.02%	-	-
Horiz. %	40.84%	68.10%	94.48%	101.32%	107.73%	130.02%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	318.70	343.39	355.09	358.37	323.83	297.75	281.59	8.61%
YoY %	-7.19%	-3.29%	-0.92%	10.67%	8.76%	5.74%	-	-
Horiz. %	113.18%	121.95%	126.10%	127.27%	115.00%	105.74%	100.00%	-
EPS	5.48	8.95	12.50	13.41	13.77	11.78	11.96	-40.59%
YoY %	-38.77%	-28.40%	-6.79%	-2.61%	16.89%	-1.51%	-	-
Horiz. %	45.82%	74.83%	104.52%	112.12%	115.13%	98.49%	100.00%	-
DPS	1.00	1.00	3.00	3.00	3.00	3.00	1.50	-23.70%
YoY %	0.00%	-66.67%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	66.67%	66.67%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	1.48	1.45	1.46	1.46	1.41	1.00	1.32	7.93%
YoY %	2.07%	-0.68%	0.00%	3.55%	41.00%	-24.24%	-	-
Horiz. %	112.12%	109.85%	110.61%	110.61%	106.82%	75.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 41,857
RPS	319.86	344.14	355.65	359.80	325.05	299.04	282.69	8.59%
YoY %	-7.06%	-3.24%	-1.15%	10.69%	8.70%	5.78%	-	-
Horiz. %	113.15%	121.74%	125.81%	127.28%	114.98%	105.78%	100.00%	-
EPS	5.50	8.97	12.52	13.46	13.82	11.83	12.01	-40.61%
YoY %	-38.68%	-28.35%	-6.98%	-2.60%	16.82%	-1.50%	-	-
Horiz. %	45.80%	74.69%	104.25%	112.07%	115.07%	98.50%	100.00%	-
DPS	1.00	1.00	3.01	3.01	3.01	3.01	1.50	-23.70%
YoY %	0.00%	-66.78%	0.00%	0.00%	0.00%	100.67%	-	-
Horiz. %	66.67%	66.67%	200.67%	200.67%	200.67%	200.67%	100.00%	-
NAPS	1.4854	1.4532	1.4623	1.4658	1.4153	1.0043	1.3251	7.91%
YoY %	2.22%	-0.62%	-0.24%	3.57%	40.92%	-24.21%	-	-
Horiz. %	112.10%	109.67%	110.35%	110.62%	106.81%	75.79%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.56	0.55	0.60	0.68	0.60	0.55	0.61	-
P/RPS	0.18	0.16	0.17	0.19	0.19	0.18	0.22	-12.53%
YoY %	12.50%	-5.88%	-10.53%	0.00%	5.56%	-18.18%	-	-
Horiz. %	81.82%	72.73%	77.27%	86.36%	86.36%	81.82%	100.00%	-
P/EPS	10.23	6.15	4.80	5.07	4.36	4.67	5.10	59.11%
YoY %	66.34%	28.13%	-5.33%	16.28%	-6.64%	-8.43%	-	-
Horiz. %	200.59%	120.59%	94.12%	99.41%	85.49%	91.57%	100.00%	-
EY	9.78	16.27	20.83	19.72	22.94	21.42	19.60	-37.11%
YoY %	-39.89%	-21.89%	5.63%	-14.04%	7.10%	9.29%	-	-
Horiz. %	49.90%	83.01%	106.28%	100.61%	117.04%	109.29%	100.00%	-
DY	1.79	1.82	5.00	4.41	5.00	5.45	2.46	-19.11%
YoY %	-1.65%	-63.60%	13.38%	-11.80%	-8.26%	121.54%	-	-
Horiz. %	72.76%	73.98%	203.25%	179.27%	203.25%	221.54%	100.00%	-
P/NAPS	0.38	0.38	0.41	0.47	0.43	0.55	0.46	-11.96%
YoY %	0.00%	-7.32%	-12.77%	9.30%	-21.82%	19.57%	-	-
Horiz. %	82.61%	82.61%	89.13%	102.17%	93.48%	119.57%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/05/09	24/02/09	25/11/08	26/08/08	27/05/08	26/02/08	-
Price	0.69	0.55	0.58	0.59	0.62	0.58	0.58	-
P/RPS	0.22	0.16	0.16	0.16	0.19	0.19	0.21	3.15%
YoY %	37.50%	0.00%	0.00%	-15.79%	0.00%	-9.52%	-	-
Horiz. %	104.76%	76.19%	76.19%	76.19%	90.48%	90.48%	100.00%	-
P/EPS	12.60	6.15	4.64	4.40	4.50	4.92	4.85	89.09%
YoY %	104.88%	32.54%	5.45%	-2.22%	-8.54%	1.44%	-	-
Horiz. %	259.79%	126.80%	95.67%	90.72%	92.78%	101.44%	100.00%	-
EY	7.94	16.27	21.54	22.73	22.20	20.32	20.62	-47.10%
YoY %	-51.20%	-24.47%	-5.24%	2.39%	9.25%	-1.45%	-	-
Horiz. %	38.51%	78.90%	104.46%	110.23%	107.66%	98.55%	100.00%	-
DY	1.45	1.82	5.17	5.08	4.84	5.17	2.59	-32.09%
YoY %	-20.33%	-64.80%	1.77%	4.96%	-6.38%	99.61%	-	-
Horiz. %	55.98%	70.27%	199.61%	196.14%	186.87%	199.61%	100.00%	-
P/NAPS	0.47	0.38	0.40	0.40	0.44	0.58	0.44	4.49%
YoY %	23.68%	-5.00%	0.00%	-9.09%	-24.14%	31.82%	-	-
Horiz. %	106.82%	86.36%	90.91%	90.91%	100.00%	131.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos