[SUPER] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 65.31%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 52,939 69,767 59,969 84,377 59,047 55,338 59,065 -1.80%
PBT 3,518 5,437 3,156 8,862 4,873 1,750 881 25.94%
Tax -1,303 -1,282 -1,365 -3,177 -1,102 -556 -554 15.31%
NP 2,215 4,155 1,791 5,685 3,771 1,194 327 37.53%
-
NP to SH 2,761 3,720 1,278 3,708 3,029 1,185 708 25.44%
-
Tax Rate 37.04% 23.58% 43.25% 35.85% 22.61% 31.77% 62.88% -
Total Cost 50,724 65,612 58,178 78,692 55,276 54,144 58,738 -2.41%
-
Net Worth 79,064 70,638 62,229 61,033 54,806 51,922 50,272 7.83%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 79,064 70,638 62,229 61,033 54,806 51,922 50,272 7.83%
NOSH 41,833 41,797 41,764 41,803 41,837 41,872 41,893 -0.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.18% 5.96% 2.99% 6.74% 6.39% 2.16% 0.55% -
ROE 3.49% 5.27% 2.05% 6.08% 5.53% 2.28% 1.41% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 126.55 166.92 143.59 201.84 141.14 132.16 140.99 -1.78%
EPS 6.60 8.90 3.06 8.87 7.24 2.83 1.69 25.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.69 1.49 1.46 1.31 1.24 1.20 7.86%
Adjusted Per Share Value based on latest NOSH - 41,857
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 126.98 167.34 143.84 202.39 141.63 132.73 141.67 -1.80%
EPS 6.62 8.92 3.07 8.89 7.27 2.84 1.70 25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8965 1.6943 1.4926 1.464 1.3146 1.2454 1.2058 7.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.72 0.98 0.64 0.68 0.60 0.48 0.57 -
P/RPS 0.57 0.59 0.45 0.34 0.43 0.36 0.40 6.07%
P/EPS 10.91 11.01 20.92 7.67 8.29 16.96 33.73 -17.14%
EY 9.17 9.08 4.78 13.04 12.07 5.90 2.96 20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.58 0.43 0.47 0.46 0.39 0.47 -3.47%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 24/11/09 25/11/08 27/11/07 28/11/06 28/11/05 -
Price 0.75 0.72 0.60 0.59 0.56 0.65 0.46 -
P/RPS 0.59 0.43 0.42 0.29 0.40 0.49 0.33 10.16%
P/EPS 11.36 8.09 19.61 6.65 7.73 22.97 27.22 -13.54%
EY 8.80 12.36 5.10 15.03 12.93 4.35 3.67 15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.40 0.40 0.43 0.52 0.38 0.85%

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