[SUPER] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -19.62%
YoY- -65.53%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 114,504 105,878 139,534 119,938 168,754 118,094 110,676 0.56%
PBT 16,630 7,036 10,874 6,312 17,724 9,746 3,500 29.62%
Tax -3,482 -2,606 -2,564 -2,730 -6,354 -2,204 -1,112 20.93%
NP 13,148 4,430 8,310 3,582 11,370 7,542 2,388 32.84%
-
NP to SH 11,452 5,522 7,440 2,556 7,416 6,058 2,370 29.99%
-
Tax Rate 20.94% 37.04% 23.58% 43.25% 35.85% 22.61% 31.77% -
Total Cost 101,356 101,448 131,224 116,356 157,384 110,552 108,288 -1.09%
-
Net Worth 84,070 79,064 70,638 62,229 61,033 54,806 51,922 8.35%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 84,070 79,064 70,638 62,229 61,033 54,806 51,922 8.35%
NOSH 41,826 41,833 41,797 41,764 41,803 41,837 41,872 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.48% 4.18% 5.96% 2.99% 6.74% 6.39% 2.16% -
ROE 13.62% 6.98% 10.53% 4.11% 12.15% 11.05% 4.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 273.76 253.09 333.83 287.18 403.68 282.27 264.31 0.58%
EPS 27.38 13.20 17.80 6.12 17.74 14.48 5.66 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.89 1.69 1.49 1.46 1.31 1.24 8.37%
Adjusted Per Share Value based on latest NOSH - 41,637
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 274.65 253.96 334.69 287.68 404.77 283.26 265.47 0.56%
EPS 27.47 13.25 17.85 6.13 17.79 14.53 5.68 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0165 1.8965 1.6943 1.4926 1.464 1.3146 1.2454 8.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.85 0.72 0.98 0.64 0.68 0.60 0.48 -
P/RPS 0.31 0.28 0.29 0.22 0.17 0.21 0.18 9.47%
P/EPS 3.10 5.45 5.51 10.46 3.83 4.14 8.48 -15.42%
EY 32.21 18.33 18.16 9.56 26.09 24.13 11.79 18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.58 0.43 0.47 0.46 0.39 1.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 23/11/10 24/11/09 25/11/08 27/11/07 28/11/06 -
Price 0.87 0.75 0.72 0.60 0.59 0.56 0.65 -
P/RPS 0.32 0.30 0.22 0.21 0.15 0.20 0.25 4.19%
P/EPS 3.18 5.68 4.04 9.80 3.33 3.87 11.48 -19.24%
EY 31.47 17.60 24.72 10.20 30.07 25.86 8.71 23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.43 0.40 0.40 0.43 0.52 -3.11%

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