[SUPER] YoY TTM 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- 31.81%
YoY- 107.46%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 116,406 103,902 138,447 122,199 143,474 124,673 102,981 2.06%
PBT 14,069 4,377 10,825 9,304 10,176 12,291 3,263 27.54%
Tax -2,956 -1,795 -1,831 -594 -3,872 -5,649 -894 22.03%
NP 11,113 2,582 8,994 8,710 6,304 6,642 2,369 29.35%
-
NP to SH 9,894 4,019 8,910 7,757 3,739 4,934 2,329 27.23%
-
Tax Rate 21.01% 41.01% 16.91% 6.38% 38.05% 45.96% 27.40% -
Total Cost 105,293 101,320 129,453 113,489 137,170 118,031 100,612 0.76%
-
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 % 21.11% 30.96% 23.46% 16.19% 11.17% 25.46% 26.92% -
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 9.55% 2.49% 6.50% 7.13% 4.39% 5.33% 2.30% -
ROE 11.84% 9.69% 21.31% 18.53% 6.17% 11.78% 5.57% -
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 278.64 250.48 331.14 291.88 343.39 297.75 246.38 2.07%
EPS 23.68 9.69 21.31 18.53 8.95 11.78 5.57 27.25%
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 279.21 249.22 332.08 293.11 344.14 299.04 247.01 2.06%
EPS 23.73 9.64 21.37 18.61 8.97 11.83 5.59 27.21%
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 0.29 0.32 0.24 0.21 0.16 0.18 0.23 3.93%
P/EPS 3.46 8.15 3.66 3.24 6.15 4.67 10.05 -16.26%
EY 28.88 12.26 27.32 30.88 16.27 21.42 9.95 19.41%
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 0.34 0.30 0.23 0.22 0.16 0.19 0.24 5.97%
P/EPS 3.99 7.84 3.57 3.40 6.15 4.92 10.77 -15.23%
EY 25.06 12.75 28.04 29.41 16.27 20.32 9.29 17.96%
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