[SUPER] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 990.06%
YoY- 664.15%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 29,844 24,877 34,613 31,606 32,223 33,951 22,785 4.59%
PBT 2,338 427 2,621 4,912 1,531 3,011 767 20.39%
Tax -682 262 -697 640 -403 -1,264 -567 3.12%
NP 1,656 689 1,924 5,552 1,128 1,747 200 42.18%
-
NP to SH 1,583 861 1,848 5,265 689 1,084 252 35.79%
-
Tax Rate 29.17% -61.36% 26.59% -13.03% 26.32% 41.98% 73.92% -
Total Cost 28,188 24,188 32,689 26,054 31,095 32,204 22,585 3.75%
-
Net Worth 84,370 78,158 71,495 66,910 60,966 55,246 50,599 8.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,370 78,158 71,495 66,910 60,966 55,246 50,599 8.88%
NOSH 41,767 41,796 41,809 41,818 41,757 41,853 41,475 0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.55% 2.77% 5.56% 17.57% 3.50% 5.15% 0.88% -
ROE 1.88% 1.10% 2.58% 7.87% 1.13% 1.96% 0.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.45 59.52 82.79 75.58 77.17 81.12 54.94 4.47%
EPS 3.79 2.06 4.42 12.59 1.65 2.59 0.60 35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.87 1.71 1.60 1.46 1.32 1.22 8.75%
Adjusted Per Share Value based on latest NOSH - 41,818
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.58 59.67 83.02 75.81 77.29 81.44 54.65 4.59%
EPS 3.80 2.07 4.43 12.63 1.65 2.60 0.60 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0237 1.8747 1.7149 1.6049 1.4623 1.3251 1.2137 8.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.83 0.93 0.69 0.65 0.60 0.61 0.57 -
P/RPS 1.16 1.56 0.83 0.86 0.78 0.75 1.04 1.83%
P/EPS 21.90 45.15 15.61 5.16 36.36 23.55 93.81 -21.51%
EY 4.57 2.22 6.41 19.37 2.75 4.25 1.07 27.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.40 0.41 0.41 0.46 0.47 -2.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 -
Price 0.88 0.82 0.74 0.65 0.58 0.58 0.64 -
P/RPS 1.23 1.38 0.89 0.86 0.75 0.71 1.16 0.98%
P/EPS 23.22 39.81 16.74 5.16 35.15 22.39 105.33 -22.25%
EY 4.31 2.51 5.97 19.37 2.84 4.47 0.95 28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.43 0.41 0.40 0.44 0.52 -2.74%

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