[SUPER] YoY 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- -76.94%
YoY- 284.5%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
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 29,310 26,086 34,067 30,624 26,874 31,675 24,858 2.78%
PBT 3,416 432 2,766 1,235 -218 4,407 746 28.83%
Tax -533 -755 148 132 -291 -3,283 229 -
NP 2,883 -323 2,914 1,367 -509 1,124 975 19.78%
-
NP to SH 2,585 396 3,341 1,214 -658 821 892 19.38%
-
Tax Rate 15.60% 174.77% -5.35% -10.69% - 74.50% -30.70% -
Total Cost 26,427 26,409 31,153 29,257 27,383 30,551 23,883 1.69%
-
Net Worth 83,553 41,481 41,808 41,866 60,584 41,872 41,798 12.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,088 1,244 2,090 1,255 417 1,256 626 22.21%
Div Payout % 80.81% 314.25% 62.57% 103.46% 0.00% 153.00% 70.29% -
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 83,553 41,481 41,808 41,866 60,584 41,872 41,798 12.22%
NOSH 41,776 41,481 41,808 41,866 41,782 41,872 41,798 -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 9.84% -1.24% 8.55% 4.46% -1.89% 3.55% 3.92% -
ROE 3.09% 0.95% 7.99% 2.90% -1.09% 1.96% 2.13% -
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 70.16 62.89 81.48 73.15 64.32 75.65 59.47 2.79%
EPS 6.18 0.95 7.99 2.90 -1.57 1.96 2.13 19.40%
DPS 5.00 3.00 5.00 3.00 1.00 3.00 1.50 22.19%
NAPS 2.00 1.00 1.00 1.00 1.45 1.00 1.00 12.23%
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 70.30 62.57 81.71 73.45 64.46 75.98 59.62 2.78%
EPS 6.20 0.95 8.01 2.91 -1.58 1.97 2.14 19.37%
DPS 5.01 2.98 5.01 3.01 1.00 3.01 1.50 22.23%
NAPS 2.0041 0.995 1.0028 1.0042 1.4532 1.0043 1.0026 12.22%
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 1.17 1.26 0.96 0.82 0.86 0.73 0.94 3.71%
P/EPS 13.25 82.75 9.76 20.69 -34.92 28.05 26.24 -10.75%
EY 7.55 1.21 10.25 4.83 -2.86 3.56 3.81 12.06%
DY 6.10 3.80 6.41 5.00 1.82 5.45 2.68 14.67%
P/NAPS 0.41 0.79 0.78 0.60 0.38 0.55 0.56 -5.05%
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 1.35 1.21 0.93 0.86 0.86 0.77 1.01 4.95%
P/EPS 15.27 79.61 9.51 21.73 -34.92 29.58 28.12 -9.66%
EY 6.55 1.26 10.51 4.60 -2.86 3.38 3.56 10.68%
DY 5.29 3.95 6.58 4.76 1.82 5.17 2.50 13.29%
P/NAPS 0.47 0.76 0.76 0.63 0.38 0.58 0.60 -3.98%

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