[SUPER] YoY TTM 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- -2.57%

YoY- 34.51%

Quarter Report

SUPER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	121,619	131,997	119,066	150,003	106,690	107,651	114,112	1.06%
YoY %	-7.86%	10.86%	-20.62%	40.60%	-0.89%	-5.66%	-	-
Horiz. %	106.58%	115.67%	104.34%	131.45%	93.50%	94.34%	100.00%	-
PBT	8,905	11,585	4,470	16,281	6,386	1,580	1,419	35.79%
YoY %	-23.13%	159.17%	-72.54%	154.95%	304.18%	11.35%	-	-
Horiz. %	627.55%	816.42%	315.01%	1,147.36%	450.04%	111.35%	100.00%	-
Tax	-1,851	-510	-2,060	-7,725	-1,440	595	-693	17.78%
YoY %	-262.94%	75.24%	73.33%	-436.46%	-342.02%	185.86%	-	-
Horiz. %	267.10%	73.59%	297.26%	1,114.72%	207.79%	-85.86%	100.00%	-
NP	7,054	11,075	2,410	8,556	4,946	2,175	726	46.05%
YoY %	-36.31%	359.54%	-71.83%	72.99%	127.40%	199.59%	-	-
Horiz. %	971.63%	1,525.48%	331.96%	1,178.51%	681.27%	299.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,951	10,200	1,309	5,613	4,173	1,974	1,107	38.88%
YoY %	-22.05%	679.22%	-76.68%	34.51%	111.40%	78.32%	-	-
Horiz. %	718.25%	921.41%	118.25%	507.05%	376.96%	178.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.79%	4.40%	46.09%	47.45%	22.55%	-37.66%	48.84%	-
YoY %	372.50%	-90.45%	-2.87%	110.42%	159.88%	-177.11%	-	-
Horiz. %	42.57%	9.01%	94.37%	97.15%	46.17%	-77.11%	100.00%	-
Total Cost	114,565	120,922	116,656	141,447	101,744	105,476	113,386	0.17%
YoY %	-5.26%	3.66%	-17.53%	39.02%	-3.54%	-6.98%	-	-
Horiz. %	101.04%	106.65%	102.88%	124.75%	89.73%	93.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,997	70,683	62,040	61,111	54,775	51,859	50,291	7.81%
YoY %	11.76%	13.93%	1.52%	11.57%	5.62%	3.12%	-	-
Horiz. %	157.08%	140.55%	123.36%	121.51%	108.92%	103.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	2,090	1,255	417	1,256	626	626	1,238	9.11%
YoY %	66.53%	200.96%	-66.80%	100.64%	0.00%	-49.43%	-	-
Horiz. %	168.82%	101.37%	33.68%	101.45%	50.57%	50.57%	100.00%	-
Div Payout %	26.29%	12.31%	31.92%	22.38%	15.02%	31.72%	111.88%	-
YoY %	113.57%	-61.43%	42.63%	49.00%	-52.65%	-71.65%	-	-
Horiz. %	23.50%	11.00%	28.53%	20.00%	13.43%	28.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	78,997	70,683	62,040	61,111	54,775	51,859	50,291	7.81%
YoY %	11.76%	13.93%	1.52%	11.57%	5.62%	3.12%	-	-
Horiz. %	157.08%	140.55%	123.36%	121.51%	108.92%	103.12%	100.00%	-
NOSH	41,797	41,824	41,637	41,857	41,813	41,822	41,909	-0.04%
YoY %	-0.06%	0.45%	-0.53%	0.11%	-0.02%	-0.21%	-	-
Horiz. %	99.73%	99.80%	99.35%	99.88%	99.77%	99.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.80%	8.39%	2.02%	5.70%	4.64%	2.02%	0.64%	-
YoY %	-30.87%	315.35%	-64.56%	22.84%	129.70%	215.62%	-	-
Horiz. %	906.25%	1,310.94%	315.62%	890.62%	725.00%	315.62%	100.00%	-
ROE	10.06%	14.43%	2.11%	9.18%	7.62%	3.81%	2.20%	-
YoY %	-30.28%	583.89%	-77.02%	20.47%	100.00%	73.18%	-	-
Horiz. %	457.27%	655.91%	95.91%	417.27%	346.36%	173.18%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	290.97	315.60	285.96	358.37	255.16	257.40	272.28	1.11%
YoY %	-7.80%	10.37%	-20.21%	40.45%	-0.87%	-5.46%	-	-
Horiz. %	106.86%	115.91%	105.02%	131.62%	93.71%	94.54%	100.00%	-
EPS	19.02	24.39	3.14	13.41	9.98	4.72	2.64	38.95%
YoY %	-22.02%	676.75%	-76.58%	34.37%	111.44%	78.79%	-	-
Horiz. %	720.45%	923.86%	118.94%	507.95%	378.03%	178.79%	100.00%	-
DPS	5.00	3.00	1.00	3.00	1.50	1.50	3.00	8.88%
YoY %	66.67%	200.00%	-66.67%	100.00%	0.00%	-50.00%	-	-
Horiz. %	166.67%	100.00%	33.33%	100.00%	50.00%	50.00%	100.00%	-
NAPS	1.89	1.69	1.49	1.46	1.31	1.24	1.20	7.86%
YoY %	11.83%	13.42%	2.05%	11.45%	5.65%	3.33%	-	-
Horiz. %	157.50%	140.83%	124.17%	121.67%	109.17%	103.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 41,857
RPS	291.72	316.61	285.59	359.80	255.91	258.21	273.71	1.06%
YoY %	-7.86%	10.86%	-20.63%	40.60%	-0.89%	-5.66%	-	-
Horiz. %	106.58%	115.67%	104.34%	131.45%	93.50%	94.34%	100.00%	-
EPS	19.07	24.47	3.14	13.46	10.01	4.73	2.66	38.83%
YoY %	-22.07%	679.30%	-76.67%	34.47%	111.63%	77.82%	-	-
Horiz. %	716.92%	919.92%	118.05%	506.02%	376.32%	177.82%	100.00%	-
DPS	5.01	3.01	1.00	3.01	1.50	1.50	2.97	9.10%
YoY %	66.45%	201.00%	-66.78%	100.67%	0.00%	-49.49%	-	-
Horiz. %	168.69%	101.35%	33.67%	101.35%	50.51%	50.51%	100.00%	-
NAPS	1.8948	1.6954	1.4881	1.4658	1.3139	1.2439	1.2063	7.81%
YoY %	11.76%	13.93%	1.52%	11.56%	5.63%	3.12%	-	-
Horiz. %	157.08%	140.55%	123.36%	121.51%	108.92%	103.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
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	0.25	0.31	0.22	0.19	0.24	0.19	0.21	2.94%
YoY %	-19.35%	40.91%	15.79%	-20.83%	26.32%	-9.52%	-	-
Horiz. %	119.05%	147.62%	104.76%	90.48%	114.29%	90.48%	100.00%	-
P/EPS	3.78	4.02	20.36	5.07	6.01	10.17	21.58	-25.18%
YoY %	-5.97%	-80.26%	301.58%	-15.64%	-40.90%	-52.87%	-	-
Horiz. %	17.52%	18.63%	94.35%	23.49%	27.85%	47.13%	100.00%	-
EY	26.42	24.89	4.91	19.72	16.63	9.83	4.63	33.65%
YoY %	6.15%	406.92%	-75.10%	18.58%	69.18%	112.31%	-	-
Horiz. %	570.63%	537.58%	106.05%	425.92%	359.18%	212.31%	100.00%	-
DY	6.94	3.06	1.56	4.41	2.50	3.13	5.26	4.72%
YoY %	126.80%	96.15%	-64.63%	76.40%	-20.13%	-40.49%	-	-
Horiz. %	131.94%	58.17%	29.66%	83.84%	47.53%	59.51%	100.00%	-
P/NAPS	0.38	0.58	0.43	0.47	0.46	0.39	0.47	-3.47%
YoY %	-34.48%	34.88%	-8.51%	2.17%	17.95%	-17.02%	-	-
Horiz. %	80.85%	123.40%	91.49%	100.00%	97.87%	82.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
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	0.26	0.23	0.21	0.16	0.22	0.25	0.17	7.33%
YoY %	13.04%	9.52%	31.25%	-27.27%	-12.00%	47.06%	-	-
Horiz. %	152.94%	135.29%	123.53%	94.12%	129.41%	147.06%	100.00%	-
P/EPS	3.94	2.95	19.09	4.40	5.61	13.77	17.41	-21.92%
YoY %	33.56%	-84.55%	333.86%	-21.57%	-59.26%	-20.91%	-	-
Horiz. %	22.63%	16.94%	109.65%	25.27%	32.22%	79.09%	100.00%	-
EY	25.36	33.87	5.24	22.73	17.82	7.26	5.74	28.08%
YoY %	-25.13%	546.37%	-76.95%	27.55%	145.45%	26.48%	-	-
Horiz. %	441.81%	590.07%	91.29%	395.99%	310.45%	126.48%	100.00%	-
DY	6.67	4.17	1.67	5.08	2.68	2.31	6.52	0.37%
YoY %	59.95%	149.70%	-67.13%	89.55%	16.02%	-64.57%	-	-
Horiz. %	102.30%	63.96%	25.61%	77.91%	41.10%	35.43%	100.00%	-
P/NAPS	0.40	0.43	0.40	0.40	0.43	0.52	0.38	0.85%
YoY %	-6.98%	7.50%	0.00%	-6.98%	-17.31%	36.84%	-	-
Horiz. %	105.26%	113.16%	105.26%	105.26%	113.16%	136.84%	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