[SUPER] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -75.38%
YoY- 140.25%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 31,139 27,543 26,000 34,261 28,692 38,815 27,973 1.80%
PBT 2,944 5,572 1,435 2,812 1,333 4,016 2,171 5.20%
Tax -867 -333 -472 -700 -369 -761 -571 7.20%
NP 2,077 5,239 963 2,112 964 3,255 1,600 4.44%
-
NP to SH 2,028 4,501 1,274 1,910 795 2,243 1,416 6.16%
-
Tax Rate 29.45% 5.98% 32.89% 24.89% 27.68% 18.95% 26.30% -
Total Cost 29,062 22,304 25,037 32,149 27,728 35,560 26,373 1.62%
-
Net Worth 89,064 82,748 76,440 69,378 61,926 59,004 53,047 9.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 89,064 82,748 76,440 69,378 61,926 59,004 53,047 9.01%
NOSH 41,814 41,792 41,770 41,794 41,842 41,847 41,769 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.67% 19.02% 3.70% 6.16% 3.36% 8.39% 5.72% -
ROE 2.28% 5.44% 1.67% 2.75% 1.28% 3.80% 2.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.47 65.90 62.24 81.98 68.57 92.75 66.97 1.78%
EPS 4.85 10.77 3.05 4.57 1.90 5.36 3.39 6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.98 1.83 1.66 1.48 1.41 1.27 8.99%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.69 66.06 62.36 82.18 68.82 93.10 67.10 1.80%
EPS 4.86 10.80 3.06 4.58 1.91 5.38 3.40 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1363 1.9848 1.8335 1.6641 1.4854 1.4153 1.2724 9.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.20 0.77 0.85 0.65 0.56 0.60 0.69 -
P/RPS 1.61 1.17 1.37 0.79 0.82 0.65 1.03 7.72%
P/EPS 24.74 7.15 27.87 14.22 29.47 11.19 20.35 3.30%
EY 4.04 13.99 3.59 7.03 3.39 8.93 4.91 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.46 0.39 0.38 0.43 0.54 0.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 24/08/10 25/08/09 26/08/08 28/08/07 -
Price 1.06 0.79 0.84 0.78 0.69 0.62 0.58 -
P/RPS 1.42 1.20 1.35 0.95 1.01 0.67 0.87 8.49%
P/EPS 21.86 7.34 27.54 17.07 36.32 11.57 17.11 4.16%
EY 4.58 13.63 3.63 5.86 2.75 8.65 5.84 -3.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.46 0.47 0.47 0.44 0.46 1.39%

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