[SUPER] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 31.36%
YoY- 14.86%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 111,883 121,619 130,186 138,447 135,004 131,997 127,768 -8.44%
PBT 6,711 8,905 9,448 10,825 9,294 11,585 10,783 -27.04%
Tax -892 -1,851 -1,603 -1,831 -1,847 -510 -925 -2.38%
NP 5,819 7,054 7,845 8,994 7,447 11,075 9,858 -29.56%
-
NP to SH 6,964 7,951 8,274 8,910 6,783 10,200 8,872 -14.86%
-
Tax Rate 13.29% 20.79% 16.97% 16.91% 19.87% 4.40% 8.58% -
Total Cost 106,064 114,565 122,341 129,453 127,557 120,922 117,910 -6.79%
-
Net Worth 78,158 78,997 76,440 41,808 71,495 70,683 69,378 8.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,090 2,090 2,090 2,090 1,255 1,255 1,255 40.36%
Div Payout % 30.02% 26.29% 25.27% 23.46% 18.52% 12.31% 14.16% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 78,158 78,997 76,440 41,808 71,495 70,683 69,378 8.24%
NOSH 41,796 41,797 41,770 41,808 41,809 41,824 41,794 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.20% 5.80% 6.03% 6.50% 5.52% 8.39% 7.72% -
ROE 8.91% 10.06% 10.82% 21.31% 9.49% 14.43% 12.79% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 267.69 290.97 311.67 331.14 322.90 315.60 305.71 -8.45%
EPS 16.66 19.02 19.81 21.31 16.22 24.39 21.23 -14.88%
DPS 5.00 5.00 5.00 5.00 3.00 3.00 3.00 40.44%
NAPS 1.87 1.89 1.83 1.00 1.71 1.69 1.66 8.24%
Adjusted Per Share Value based on latest NOSH - 41,808
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 268.36 291.72 312.26 332.08 323.82 316.61 306.46 -8.44%
EPS 16.70 19.07 19.85 21.37 16.27 24.47 21.28 -14.88%
DPS 5.01 5.01 5.01 5.01 3.01 3.01 3.01 40.31%
NAPS 1.8747 1.8948 1.8335 1.0028 1.7149 1.6954 1.6641 8.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.93 0.72 0.85 0.78 0.69 0.98 0.65 -
P/RPS 0.35 0.25 0.27 0.24 0.21 0.31 0.21 40.44%
P/EPS 5.58 3.78 4.29 3.66 4.25 4.02 3.06 49.09%
EY 17.92 26.42 23.30 27.32 23.51 24.89 32.66 -32.90%
DY 5.38 6.94 5.88 6.41 4.35 3.06 4.62 10.65%
P/NAPS 0.50 0.38 0.46 0.78 0.40 0.58 0.39 17.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 23/08/11 24/05/11 22/02/11 23/11/10 24/08/10 -
Price 0.82 0.75 0.84 0.76 0.74 0.72 0.78 -
P/RPS 0.31 0.26 0.27 0.23 0.23 0.23 0.26 12.40%
P/EPS 4.92 3.94 4.24 3.57 4.56 2.95 3.67 21.51%
EY 20.32 25.36 23.58 28.04 21.92 33.87 27.22 -17.66%
DY 6.10 6.67 5.95 6.58 4.05 4.17 3.85 35.79%
P/NAPS 0.44 0.40 0.46 0.76 0.43 0.43 0.47 -4.29%

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