[SUPER] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -42.86%
YoY- -76.68%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 108,215 121,619 131,997 119,066 150,003 106,690 107,651 0.08%
PBT 9,174 8,905 11,585 4,470 16,281 6,386 1,580 34.02%
Tax -2,234 -1,851 -510 -2,060 -7,725 -1,440 595 -
NP 6,940 7,054 11,075 2,410 8,556 4,946 2,175 21.31%
-
NP to SH 6,983 7,951 10,200 1,309 5,613 4,173 1,974 23.41%
-
Tax Rate 24.35% 20.79% 4.40% 46.09% 47.45% 22.55% -37.66% -
Total Cost 101,275 114,565 120,922 116,656 141,447 101,744 105,476 -0.67%
-
Net Worth 84,035 78,997 70,683 62,040 61,111 54,775 51,859 8.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,244 2,090 1,255 417 1,256 626 626 12.11%
Div Payout % 17.82% 26.29% 12.31% 31.92% 22.38% 15.02% 31.72% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 84,035 78,997 70,683 62,040 61,111 54,775 51,859 8.36%
NOSH 41,808 41,797 41,824 41,637 41,857 41,813 41,822 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.41% 5.80% 8.39% 2.02% 5.70% 4.64% 2.02% -
ROE 8.31% 10.06% 14.43% 2.11% 9.18% 7.62% 3.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 258.83 290.97 315.60 285.96 358.37 255.16 257.40 0.09%
EPS 16.70 19.02 24.39 3.14 13.41 9.98 4.72 23.41%
DPS 3.00 5.00 3.00 1.00 3.00 1.50 1.50 12.23%
NAPS 2.01 1.89 1.69 1.49 1.46 1.31 1.24 8.37%
Adjusted Per Share Value based on latest NOSH - 41,637
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 259.56 291.72 316.61 285.59 359.80 255.91 258.21 0.08%
EPS 16.75 19.07 24.47 3.14 13.46 10.01 4.73 23.43%
DPS 2.98 5.01 3.01 1.00 3.01 1.50 1.50 12.10%
NAPS 2.0157 1.8948 1.6954 1.4881 1.4658 1.3139 1.2439 8.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.85 0.72 0.98 0.64 0.68 0.60 0.48 -
P/RPS 0.33 0.25 0.31 0.22 0.19 0.24 0.19 9.62%
P/EPS 5.09 3.78 4.02 20.36 5.07 6.01 10.17 -10.88%
EY 19.65 26.42 24.89 4.91 19.72 16.63 9.83 12.22%
DY 3.53 6.94 3.06 1.56 4.41 2.50 3.13 2.02%
P/NAPS 0.42 0.38 0.58 0.43 0.47 0.46 0.39 1.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 23/11/10 24/11/09 25/11/08 27/11/07 28/11/06 -
Price 0.87 0.75 0.72 0.60 0.59 0.56 0.65 -
P/RPS 0.34 0.26 0.23 0.21 0.16 0.22 0.25 5.25%
P/EPS 5.21 3.94 2.95 19.09 4.40 5.61 13.77 -14.94%
EY 19.20 25.36 33.87 5.24 22.73 17.82 7.26 17.57%
DY 3.45 6.67 4.17 1.67 5.08 2.68 2.31 6.90%
P/NAPS 0.43 0.40 0.43 0.40 0.40 0.43 0.52 -3.11%

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