[SUPER] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -7.04%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 111,883 135,004 118,449 148,275 117,856 102,378 115,255 -0.49%
PBT 6,711 9,294 7,851 14,801 8,630 2,177 916 39.34%
Tax -892 -1,847 -1,017 -6,864 -2,137 106 -336 17.66%
NP 5,819 7,447 6,834 7,937 6,493 2,283 580 46.83%
-
NP to SH 6,964 6,783 5,885 5,218 5,005 2,541 554 52.45%
-
Tax Rate 13.29% 19.87% 12.95% 46.38% 24.76% -4.87% 36.68% -
Total Cost 106,064 127,557 111,615 140,338 111,363 100,095 114,675 -1.29%
-
Net Worth 78,158 71,495 66,910 60,966 55,246 50,599 55,860 5.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,090 1,255 417 1,256 626 626 1,238 9.11%
Div Payout % 30.02% 18.52% 7.10% 24.07% 12.53% 24.64% 223.55% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 78,158 71,495 66,910 60,966 55,246 50,599 55,860 5.75%
NOSH 41,796 41,809 41,818 41,757 41,853 41,475 42,000 -0.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.20% 5.52% 5.77% 5.35% 5.51% 2.23% 0.50% -
ROE 8.91% 9.49% 8.80% 8.56% 9.06% 5.02% 0.99% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 267.69 322.90 283.24 355.09 281.59 246.84 274.42 -0.41%
EPS 16.66 16.22 14.07 12.50 11.96 6.13 1.32 52.55%
DPS 5.00 3.00 1.00 3.00 1.50 1.50 3.00 8.88%
NAPS 1.87 1.71 1.60 1.46 1.32 1.22 1.33 5.84%
Adjusted Per Share Value based on latest NOSH - 41,757
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 268.36 323.82 284.11 355.65 282.69 245.56 276.45 -0.49%
EPS 16.70 16.27 14.12 12.52 12.01 6.09 1.33 52.42%
DPS 5.01 3.01 1.00 3.01 1.50 1.50 2.97 9.10%
NAPS 1.8747 1.7149 1.6049 1.4623 1.3251 1.2137 1.3399 5.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.93 0.69 0.65 0.60 0.61 0.57 0.49 -
P/RPS 0.35 0.21 0.23 0.17 0.22 0.23 0.18 11.71%
P/EPS 5.58 4.25 4.62 4.80 5.10 9.30 37.15 -27.08%
EY 17.92 23.51 21.65 20.83 19.60 10.75 2.69 37.15%
DY 5.38 4.35 1.54 5.00 2.46 2.63 6.12 -2.12%
P/NAPS 0.50 0.40 0.41 0.41 0.46 0.47 0.37 5.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 28/02/06 -
Price 0.82 0.74 0.65 0.58 0.58 0.64 0.50 -
P/RPS 0.31 0.23 0.23 0.16 0.21 0.26 0.18 9.47%
P/EPS 4.92 4.56 4.62 4.64 4.85 10.45 37.91 -28.83%
EY 20.32 21.92 21.65 21.54 20.62 9.57 2.64 40.49%
DY 6.10 4.05 1.54 5.17 2.59 2.34 6.00 0.27%
P/NAPS 0.44 0.43 0.41 0.40 0.44 0.52 0.38 2.47%

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