[SUPER] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 28.72%
YoY- 358.66%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 106,690 104,735 102,981 102,378 107,651 108,167 111,378 -2.82%
PBT 6,386 5,076 3,263 2,177 1,580 1,033 711 331.51%
Tax -1,440 -1,216 -894 106 595 543 597 -
NP 4,946 3,860 2,369 2,283 2,175 1,576 1,308 142.51%
-
NP to SH 4,173 3,501 2,329 2,541 1,974 1,867 1,497 97.94%
-
Tax Rate 22.55% 23.96% 27.40% -4.87% -37.66% -52.57% -83.97% -
Total Cost 101,744 100,875 100,612 100,095 105,476 106,591 110,070 -5.10%
-
Net Worth 54,775 53,047 41,798 50,599 51,859 50,482 41,746 19.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 626 626 626 626 626 626 626 0.00%
Div Payout % 15.02% 17.91% 26.92% 24.64% 31.72% 33.54% 41.83% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 54,775 53,047 41,798 50,599 51,859 50,482 41,746 19.83%
NOSH 41,813 41,769 41,798 41,475 41,822 42,068 41,746 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.64% 3.69% 2.30% 2.23% 2.02% 1.46% 1.17% -
ROE 7.62% 6.60% 5.57% 5.02% 3.81% 3.70% 3.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 255.16 250.74 246.38 246.84 257.40 257.12 266.80 -2.92%
EPS 9.98 8.38 5.57 6.13 4.72 4.44 3.59 97.58%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.31 1.27 1.00 1.22 1.24 1.20 1.00 19.70%
Adjusted Per Share Value based on latest NOSH - 41,475
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 255.91 251.22 247.01 245.56 258.21 259.45 267.15 -2.82%
EPS 10.01 8.40 5.59 6.09 4.73 4.48 3.59 97.98%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.3139 1.2724 1.0026 1.2137 1.2439 1.2109 1.0013 19.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.69 0.56 0.57 0.48 0.47 0.45 -
P/RPS 0.24 0.28 0.23 0.23 0.19 0.18 0.17 25.82%
P/EPS 6.01 8.23 10.05 9.30 10.17 10.59 12.55 -38.76%
EY 16.63 12.15 9.95 10.75 9.83 9.44 7.97 63.21%
DY 2.50 2.17 2.68 2.63 3.13 3.19 3.33 -17.38%
P/NAPS 0.46 0.54 0.56 0.47 0.39 0.39 0.45 1.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 29/08/06 16/06/06 -
Price 0.56 0.58 0.60 0.64 0.65 0.43 0.50 -
P/RPS 0.22 0.23 0.24 0.26 0.25 0.17 0.19 10.25%
P/EPS 5.61 6.92 10.77 10.45 13.77 9.69 13.94 -45.46%
EY 17.82 14.45 9.29 9.57 7.26 10.32 7.17 83.37%
DY 2.68 2.59 2.50 2.34 2.31 3.49 3.00 -7.23%
P/NAPS 0.43 0.46 0.60 0.52 0.52 0.36 0.50 -9.55%

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