[SUPER] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -20.95%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 103,753 139,173 122,100 155,466 123,997 96,388 116,164 -1.86%
PBT 5,258 10,744 10,757 13,857 10,512 4,750 1,401 24.64%
Tax -1,386 -2,638 -966 -4,773 -3,154 -2,893 -842 8.65%
NP 3,872 8,105 9,790 9,084 7,357 1,857 558 38.08%
-
NP to SH 4,829 7,424 8,724 5,862 5,484 1,916 524 44.77%
-
Tax Rate 26.36% 24.55% 8.98% 34.44% 30.00% 60.91% 60.10% -
Total Cost 99,881 131,068 112,309 146,382 116,640 94,530 115,605 -2.40%
-
Net Worth 78,211 71,481 66,893 61,022 55,174 50,998 55,605 5.84%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 78,211 71,481 66,893 61,022 55,174 50,998 55,605 5.84%
NOSH 41,824 41,801 41,808 41,796 41,798 41,802 41,808 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.73% 5.82% 8.02% 5.84% 5.93% 1.93% 0.48% -
ROE 6.17% 10.39% 13.04% 9.61% 9.94% 3.76% 0.94% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 248.07 332.94 292.05 371.96 296.65 230.58 277.85 -1.87%
EPS 11.55 17.76 20.87 14.03 13.12 4.59 1.25 44.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.71 1.60 1.46 1.32 1.22 1.33 5.84%
Adjusted Per Share Value based on latest NOSH - 41,757
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 248.86 333.82 292.87 372.90 297.42 231.20 278.63 -1.86%
EPS 11.58 17.81 20.93 14.06 13.15 4.60 1.26 44.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.876 1.7145 1.6045 1.4637 1.3234 1.2233 1.3338 5.84%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.93 0.69 0.65 0.60 0.61 0.57 0.49 -
P/RPS 0.37 0.21 0.22 0.16 0.21 0.25 0.18 12.75%
P/EPS 8.05 3.89 3.12 4.28 4.65 12.44 39.10 -23.14%
EY 12.42 25.74 32.10 23.38 21.51 8.04 2.56 30.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.41 0.41 0.46 0.47 0.37 5.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 28/02/06 -
Price 0.82 0.74 0.65 0.58 0.58 0.64 0.50 -
P/RPS 0.33 0.22 0.22 0.16 0.20 0.28 0.18 10.62%
P/EPS 7.10 4.17 3.12 4.13 4.42 13.96 39.89 -24.98%
EY 14.08 24.00 32.10 24.18 22.62 7.16 2.51 33.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.41 0.40 0.44 0.52 0.38 2.47%

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