[SUPER] YoY Annualized Quarter 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- -9.48%
YoY- 186.22%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 139,173 122,100 155,466 123,997 96,388 116,164 116,681 2.98%
PBT 10,744 10,757 13,857 10,512 4,750 1,401 5,554 11.61%
Tax -2,638 -966 -4,773 -3,154 -2,893 -842 -2,562 0.48%
NP 8,105 9,790 9,084 7,357 1,857 558 2,992 18.05%
-
NP to SH 7,424 8,724 5,862 5,484 1,916 524 2,992 16.34%
-
Tax Rate 24.55% 8.98% 34.44% 30.00% 60.91% 60.10% 46.13% -
Total Cost 131,068 112,309 146,382 116,640 94,530 115,605 113,689 2.39%
-
Net Worth 71,481 66,893 61,022 55,174 50,998 55,605 50,981 5.79%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 71,481 66,893 61,022 55,174 50,998 55,605 50,981 5.79%
NOSH 41,801 41,808 41,796 41,798 41,802 41,808 41,787 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.82% 8.02% 5.84% 5.93% 1.93% 0.48% 2.56% -
ROE 10.39% 13.04% 9.61% 9.94% 3.76% 0.94% 5.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 332.94 292.05 371.96 296.65 230.58 277.85 279.22 2.97%
EPS 17.76 20.87 14.03 13.12 4.59 1.25 7.16 16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.60 1.46 1.32 1.22 1.33 1.22 5.78%
Adjusted Per Share Value based on latest NOSH - 41,853
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 333.82 292.87 372.90 297.42 231.20 278.63 279.87 2.98%
EPS 17.81 20.93 14.06 13.15 4.60 1.26 7.18 16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7145 1.6045 1.4637 1.3234 1.2233 1.3338 1.2228 5.79%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.69 0.65 0.60 0.61 0.57 0.49 0.75 -
P/RPS 0.21 0.22 0.16 0.21 0.25 0.18 0.27 -4.10%
P/EPS 3.89 3.12 4.28 4.65 12.44 39.10 10.47 -15.20%
EY 25.74 32.10 23.38 21.51 8.04 2.56 9.55 17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.41 0.46 0.47 0.37 0.61 -6.78%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.74 0.65 0.58 0.58 0.64 0.50 0.70 -
P/RPS 0.22 0.22 0.16 0.20 0.28 0.18 0.25 -2.10%
P/EPS 4.17 3.12 4.13 4.42 13.96 39.89 9.78 -13.23%
EY 24.00 32.10 24.18 22.62 7.16 2.51 10.23 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.40 0.44 0.52 0.38 0.57 -4.58%

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