[SUPER] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 81.84%
YoY- 58.4%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 143,474 155,466 168,754 155,260 124,673 123,997 118,094 13.84%
PBT 10,175 13,857 17,724 16,064 12,291 10,512 9,746 2.91%
Tax -3,871 -4,773 -6,354 -3,044 -5,649 -3,154 -2,204 45.52%
NP 6,304 9,084 11,370 13,020 6,642 7,357 7,542 -11.25%
-
NP to SH 3,739 5,862 7,416 8,972 4,934 5,484 6,058 -27.48%
-
Tax Rate 38.04% 34.44% 35.85% 18.95% 45.96% 30.00% 22.61% -
Total Cost 137,170 146,382 157,384 142,240 118,031 116,640 110,552 15.45%
-
Net Worth 61,446 61,022 61,033 59,004 56,028 55,174 54,806 7.91%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 418 - - - 1,254 - - -
Div Payout % 11.18% - - - 25.42% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 61,446 61,022 61,033 59,004 56,028 55,174 54,806 7.91%
NOSH 41,800 41,796 41,803 41,847 41,812 41,798 41,837 -0.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.39% 5.84% 6.74% 8.39% 5.33% 5.93% 6.39% -
ROE 6.09% 9.61% 12.15% 15.21% 8.81% 9.94% 11.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 343.24 371.96 403.68 371.02 298.17 296.65 282.27 13.91%
EPS 8.94 14.03 17.74 21.44 11.80 13.12 14.48 -27.47%
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.47 1.46 1.46 1.41 1.34 1.32 1.31 7.97%
Adjusted Per Share Value based on latest NOSH - 41,847
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 344.14 372.90 404.77 372.41 299.04 297.42 283.26 13.84%
EPS 8.97 14.06 17.79 21.52 11.83 13.15 14.53 -27.47%
DPS 1.00 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 1.4738 1.4637 1.464 1.4153 1.3439 1.3234 1.3146 7.91%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.55 0.60 0.68 0.60 0.55 0.61 0.60 -
P/RPS 0.16 0.16 0.17 0.16 0.18 0.21 0.21 -16.56%
P/EPS 6.15 4.28 3.83 2.80 4.66 4.65 4.14 30.16%
EY 16.26 23.38 26.09 35.73 21.46 21.51 24.13 -23.12%
DY 1.82 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.43 0.41 0.46 0.46 -13.49%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 -
Price 0.55 0.58 0.59 0.62 0.58 0.58 0.56 -
P/RPS 0.16 0.16 0.15 0.17 0.19 0.20 0.20 -13.81%
P/EPS 6.15 4.13 3.33 2.89 4.92 4.42 3.87 36.14%
EY 16.26 24.18 30.07 34.58 20.35 22.62 25.86 -26.58%
DY 1.82 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.37 0.40 0.40 0.44 0.43 0.44 0.43 -9.52%

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