[SUPER] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -11.08%
YoY- 107.46%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 116,406 103,900 138,447 122,199 143,474 124,673 97,149 3.05%
PBT 14,069 4,375 10,824 9,973 10,175 12,291 4,295 21.84%
Tax -2,956 -1,795 -1,831 -1,263 -3,871 -5,649 -1,927 7.38%
NP 11,113 2,580 8,993 8,710 6,304 6,642 2,368 29.36%
-
NP to SH 9,894 4,018 8,909 7,757 3,739 4,934 2,329 27.23%
-
Tax Rate 21.01% 41.03% 16.92% 12.66% 38.04% 45.96% 44.87% -
Total Cost 105,293 101,320 129,454 113,489 137,170 118,031 94,781 1.76%
-
Net Worth 86,952 77,753 74,829 67,744 61,446 56,028 51,811 9.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,090 1,254 2,090 1,254 418 1,254 626 22.23%
Div Payout % 21.13% 31.21% 23.46% 16.17% 11.18% 25.42% 26.91% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 86,952 77,753 74,829 67,744 61,446 56,028 51,811 9.00%
NOSH 41,804 41,802 41,804 41,817 41,800 41,812 41,783 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.55% 2.48% 6.50% 7.13% 4.39% 5.33% 2.44% -
ROE 11.38% 5.17% 11.91% 11.45% 6.09% 8.81% 4.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 278.46 248.55 331.18 292.22 343.24 298.17 232.51 3.04%
EPS 23.66 9.61 21.31 18.55 8.94 11.80 5.57 27.23%
DPS 5.00 3.00 5.00 3.00 1.00 3.00 1.50 22.19%
NAPS 2.08 1.86 1.79 1.62 1.47 1.34 1.24 8.99%
Adjusted Per Share Value based on latest NOSH - 41,866
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 279.21 249.22 332.08 293.11 344.14 299.04 233.02 3.05%
EPS 23.73 9.64 21.37 18.61 8.97 11.83 5.59 27.21%
DPS 5.01 3.01 5.01 3.01 1.00 3.01 1.50 22.23%
NAPS 2.0857 1.865 1.7949 1.6249 1.4738 1.3439 1.2427 9.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.82 0.79 0.78 0.60 0.55 0.55 0.56 -
P/RPS 0.29 0.32 0.24 0.21 0.16 0.18 0.24 3.20%
P/EPS 3.46 8.22 3.66 3.23 6.15 4.66 10.05 -16.26%
EY 28.86 12.17 27.32 30.92 16.26 21.46 9.95 19.40%
DY 6.10 3.80 6.41 5.00 1.82 5.45 2.68 14.67%
P/NAPS 0.39 0.42 0.44 0.37 0.37 0.41 0.45 -2.35%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 12/06/12 24/05/11 25/05/10 26/05/09 27/05/08 30/05/07 -
Price 0.945 0.76 0.76 0.63 0.55 0.58 0.60 -
P/RPS 0.34 0.31 0.23 0.22 0.16 0.19 0.26 4.56%
P/EPS 3.99 7.91 3.57 3.40 6.15 4.92 10.76 -15.22%
EY 25.04 12.65 28.04 29.44 16.26 20.35 9.29 17.95%
DY 5.29 3.95 6.58 4.76 1.82 5.17 2.50 13.29%
P/NAPS 0.45 0.41 0.42 0.39 0.37 0.43 0.48 -1.06%

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