[SUPER] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[SUPER] SUPER ENTERPRISE HOLDINGS BHD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -38.73%

YoY- -60.23%

Quarter Report

SUPER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	105,445	130,186	127,768	133,351	135,515	104,735	108,167	-0.42%
YoY %	-19.00%	1.89%	-4.19%	-1.60%	29.39%	-3.17%	-	-
Horiz. %	97.48%	120.36%	118.12%	123.28%	125.28%	96.83%	100.00%	-
PBT	8,514	9,448	10,783	7,493	14,136	5,076	1,033	42.07%
YoY %	-9.89%	-12.38%	43.91%	-46.99%	178.49%	391.38%	-	-
Horiz. %	824.20%	914.62%	1,043.85%	725.36%	1,368.44%	491.38%	100.00%	-
Tax	-1,656	-1,603	-925	-3,480	-5,839	-1,216	543	-
YoY %	-3.31%	-73.30%	73.42%	40.40%	-380.18%	-323.94%	-	-
Horiz. %	-304.97%	-295.21%	-170.35%	-640.88%	-1,075.32%	-223.94%	100.00%	-
NP	6,858	7,845	9,858	4,013	8,297	3,860	1,576	27.74%
YoY %	-12.58%	-20.42%	145.65%	-51.63%	114.95%	144.92%	-	-
Horiz. %	435.15%	497.78%	625.51%	254.63%	526.46%	244.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,246	8,274	8,872	2,291	5,761	3,501	1,867	25.33%
YoY %	-12.42%	-6.74%	287.25%	-60.23%	64.55%	87.52%	-	-
Horiz. %	388.11%	443.17%	475.20%	122.71%	308.57%	187.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.45%	16.97%	8.58%	46.44%	41.31%	23.96%	-52.57%	-
YoY %	14.61%	97.79%	-81.52%	12.42%	72.41%	145.58%	-	-
Horiz. %	-37.00%	-32.28%	-16.32%	-88.34%	-78.58%	-45.58%	100.00%	-
Total Cost	98,587	122,341	117,910	129,338	127,218	100,875	106,591	-1.29%
YoY %	-19.42%	3.76%	-8.84%	1.67%	26.11%	-5.36%	-	-
Horiz. %	92.49%	114.78%	110.62%	121.34%	119.35%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,748	76,440	69,378	61,926	59,004	53,047	50,482	8.57%
YoY %	8.25%	10.18%	12.03%	4.95%	11.23%	5.08%	-	-
Horiz. %	163.92%	151.42%	137.43%	122.67%	116.88%	105.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	1,244	2,090	1,255	417	1,256	626	626	12.11%
YoY %	-40.48%	66.53%	200.96%	-66.80%	100.64%	0.00%	-	-
Horiz. %	198.72%	333.87%	200.48%	66.61%	200.64%	100.00%	100.00%	-
Div Payout %	17.17%	25.27%	14.16%	18.24%	21.80%	17.91%	33.54%	-
YoY %	-32.05%	78.46%	-22.37%	-16.33%	21.72%	-46.60%	-	-
Horiz. %	51.19%	75.34%	42.22%	54.38%	65.00%	53.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	82,748	76,440	69,378	61,926	59,004	53,047	50,482	8.57%
YoY %	8.25%	10.18%	12.03%	4.95%	11.23%	5.08%	-	-
Horiz. %	163.92%	151.42%	137.43%	122.67%	116.88%	105.08%	100.00%	-
NOSH	41,792	41,770	41,794	41,842	41,847	41,769	42,068	-0.10%
YoY %	0.05%	-0.06%	-0.11%	-0.01%	0.19%	-0.71%	-	-
Horiz. %	99.34%	99.29%	99.35%	99.46%	99.47%	99.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	6.50%	6.03%	7.72%	3.01%	6.12%	3.69%	1.46%	-
YoY %	7.79%	-21.89%	156.48%	-50.82%	65.85%	152.74%	-	-
Horiz. %	445.21%	413.01%	528.77%	206.16%	419.18%	252.74%	100.00%	-
ROE	8.76%	10.82%	12.79%	3.70%	9.76%	6.60%	3.70%	-
YoY %	-19.04%	-15.40%	245.68%	-62.09%	47.88%	78.38%	-	-
Horiz. %	236.76%	292.43%	345.68%	100.00%	263.78%	178.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	252.31	311.67	305.71	318.70	323.83	250.74	257.12	-0.31%
YoY %	-19.05%	1.95%	-4.08%	-1.58%	29.15%	-2.48%	-	-
Horiz. %	98.13%	121.22%	118.90%	123.95%	125.95%	97.52%	100.00%	-
EPS	17.34	19.81	21.23	5.48	13.77	8.38	4.44	25.46%
YoY %	-12.47%	-6.69%	287.41%	-60.20%	64.32%	88.74%	-	-
Horiz. %	390.54%	446.17%	478.15%	123.42%	310.14%	188.74%	100.00%	-
DPS	3.00	5.00	3.00	1.00	3.00	1.50	1.50	12.23%
YoY %	-40.00%	66.67%	200.00%	-66.67%	100.00%	0.00%	-	-
Horiz. %	200.00%	333.33%	200.00%	66.67%	200.00%	100.00%	100.00%	-
NAPS	1.98	1.83	1.66	1.48	1.41	1.27	1.20	8.69%
YoY %	8.20%	10.24%	12.16%	4.96%	11.02%	5.83%	-	-
Horiz. %	165.00%	152.50%	138.33%	123.33%	117.50%	105.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 41,842
RPS	252.92	312.26	306.46	319.86	325.05	251.22	259.45	-0.42%
YoY %	-19.00%	1.89%	-4.19%	-1.60%	29.39%	-3.17%	-	-
Horiz. %	97.48%	120.35%	118.12%	123.28%	125.28%	96.83%	100.00%	-
EPS	17.38	19.85	21.28	5.50	13.82	8.40	4.48	25.32%
YoY %	-12.44%	-6.72%	286.91%	-60.20%	64.52%	87.50%	-	-
Horiz. %	387.95%	443.08%	475.00%	122.77%	308.48%	187.50%	100.00%	-
DPS	2.98	5.01	3.01	1.00	3.01	1.50	1.50	12.10%
YoY %	-40.52%	66.45%	201.00%	-66.78%	100.67%	0.00%	-	-
Horiz. %	198.67%	334.00%	200.67%	66.67%	200.67%	100.00%	100.00%	-
NAPS	1.9848	1.8335	1.6641	1.4854	1.4153	1.2724	1.2109	8.57%
YoY %	8.25%	10.18%	12.03%	4.95%	11.23%	5.08%	-	-
Horiz. %	163.91%	151.42%	137.43%	122.67%	116.88%	105.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.77	0.85	0.65	0.56	0.60	0.69	0.47	-
P/RPS	0.31	0.27	0.21	0.18	0.19	0.28	0.18	9.47%
YoY %	14.81%	28.57%	16.67%	-5.26%	-32.14%	55.56%	-	-
Horiz. %	172.22%	150.00%	116.67%	100.00%	105.56%	155.56%	100.00%	-
P/EPS	4.44	4.29	3.06	10.23	4.36	8.23	10.59	-13.47%
YoY %	3.50%	40.20%	-70.09%	134.63%	-47.02%	-22.29%	-	-
Horiz. %	41.93%	40.51%	28.90%	96.60%	41.17%	77.71%	100.00%	-
EY	22.52	23.30	32.66	9.78	22.94	12.15	9.44	15.57%
YoY %	-3.35%	-28.66%	233.95%	-57.37%	88.81%	28.71%	-	-
Horiz. %	238.56%	246.82%	345.97%	103.60%	243.01%	128.71%	100.00%	-
DY	3.90	5.88	4.62	1.79	5.00	2.17	3.19	3.40%
YoY %	-33.67%	27.27%	158.10%	-64.20%	130.41%	-31.97%	-	-
Horiz. %	122.26%	184.33%	144.83%	56.11%	156.74%	68.03%	100.00%	-
P/NAPS	0.39	0.46	0.39	0.38	0.43	0.54	0.39	0.00%
YoY %	-15.22%	17.95%	2.63%	-11.63%	-20.37%	38.46%	-	-
Horiz. %	100.00%	117.95%	100.00%	97.44%	110.26%	138.46%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	23/08/11	24/08/10	25/08/09	26/08/08	28/08/07	29/08/06	-
Price	0.79	0.84	0.78	0.69	0.62	0.58	0.43	-
P/RPS	0.31	0.27	0.26	0.22	0.19	0.23	0.17	10.52%
YoY %	14.81%	3.85%	18.18%	15.79%	-17.39%	35.29%	-	-
Horiz. %	182.35%	158.82%	152.94%	129.41%	111.76%	135.29%	100.00%	-
P/EPS	4.56	4.24	3.67	12.60	4.50	6.92	9.69	-11.79%
YoY %	7.55%	15.53%	-70.87%	180.00%	-34.97%	-28.59%	-	-
Horiz. %	47.06%	43.76%	37.87%	130.03%	46.44%	71.41%	100.00%	-
EY	21.95	23.58	27.22	7.94	22.20	14.45	10.32	13.39%
YoY %	-6.91%	-13.37%	242.82%	-64.23%	53.63%	40.02%	-	-
Horiz. %	212.69%	228.49%	263.76%	76.94%	215.12%	140.02%	100.00%	-
DY	3.80	5.95	3.85	1.45	4.84	2.59	3.49	1.42%
YoY %	-36.13%	54.55%	165.52%	-70.04%	86.87%	-25.79%	-	-
Horiz. %	108.88%	170.49%	110.32%	41.55%	138.68%	74.21%	100.00%	-
P/NAPS	0.40	0.46	0.47	0.47	0.44	0.46	0.36	1.76%
YoY %	-13.04%	-2.13%	0.00%	6.82%	-4.35%	27.78%	-	-
Horiz. %	111.11%	127.78%	130.56%	130.56%	122.22%	127.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos