[SUPER] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 19.94%
YoY- 96.97%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 150,003 135,515 124,673 117,856 106,690 104,735 102,981 28.40%
PBT 16,281 14,136 12,291 8,630 6,386 5,076 3,263 191.14%
Tax -7,725 -5,839 -5,649 -2,137 -1,440 -1,216 -894 319.43%
NP 8,556 8,297 6,642 6,493 4,946 3,860 2,369 134.84%
-
NP to SH 5,613 5,761 4,934 5,005 4,173 3,501 2,329 79.46%
-
Tax Rate 47.45% 41.31% 45.96% 24.76% 22.55% 23.96% 27.40% -
Total Cost 141,447 127,218 118,031 111,363 101,744 100,875 100,612 25.41%
-
Net Worth 61,111 59,004 41,872 55,246 54,775 53,047 41,798 28.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,256 1,256 1,256 626 626 626 626 58.87%
Div Payout % 22.38% 21.80% 25.46% 12.53% 15.02% 17.91% 26.92% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,111 59,004 41,872 55,246 54,775 53,047 41,798 28.72%
NOSH 41,857 41,847 41,872 41,853 41,813 41,769 41,798 0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.70% 6.12% 5.33% 5.51% 4.64% 3.69% 2.30% -
ROE 9.18% 9.76% 11.78% 9.06% 7.62% 6.60% 5.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 358.37 323.83 297.75 281.59 255.16 250.74 246.38 28.28%
EPS 13.41 13.77 11.78 11.96 9.98 8.38 5.57 79.34%
DPS 3.00 3.00 3.00 1.50 1.50 1.50 1.50 58.53%
NAPS 1.46 1.41 1.00 1.32 1.31 1.27 1.00 28.60%
Adjusted Per Share Value based on latest NOSH - 41,853
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 359.80 325.05 299.04 282.69 255.91 251.22 247.01 28.41%
EPS 13.46 13.82 11.83 12.01 10.01 8.40 5.59 79.36%
DPS 3.01 3.01 3.01 1.50 1.50 1.50 1.50 58.89%
NAPS 1.4658 1.4153 1.0043 1.3251 1.3139 1.2724 1.0026 28.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.60 0.55 0.61 0.60 0.69 0.56 -
P/RPS 0.19 0.19 0.18 0.22 0.24 0.28 0.23 -11.92%
P/EPS 5.07 4.36 4.67 5.10 6.01 8.23 10.05 -36.54%
EY 19.72 22.94 21.42 19.60 16.63 12.15 9.95 57.58%
DY 4.41 5.00 5.45 2.46 2.50 2.17 2.68 39.25%
P/NAPS 0.47 0.43 0.55 0.46 0.46 0.54 0.56 -10.99%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 28/08/07 30/05/07 -
Price 0.59 0.62 0.58 0.58 0.56 0.58 0.60 -
P/RPS 0.16 0.19 0.19 0.21 0.22 0.23 0.24 -23.62%
P/EPS 4.40 4.50 4.92 4.85 5.61 6.92 10.77 -44.85%
EY 22.73 22.20 20.32 20.62 17.82 14.45 9.29 81.27%
DY 5.08 4.84 5.17 2.59 2.68 2.59 2.50 60.22%
P/NAPS 0.40 0.44 0.58 0.44 0.43 0.46 0.60 -23.62%

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