[SUPER] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -2.62%
YoY- 191.08%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 104,000 138,447 139,173 139,534 137,044 122,199 122,100 -10.17%
PBT 5,740 10,824 10,744 10,874 11,248 9,973 10,757 -34.28%
Tax -1,888 -1,831 -2,638 -2,564 -2,800 -1,263 -966 56.51%
NP 3,852 8,993 8,105 8,310 8,448 8,710 9,790 -46.39%
-
NP to SH 5,096 8,909 7,424 7,440 7,640 7,757 8,724 -30.19%
-
Tax Rate 32.89% 16.92% 24.55% 23.58% 24.89% 12.66% 8.98% -
Total Cost 100,148 129,454 131,068 131,224 128,596 113,489 112,309 -7.37%
-
Net Worth 76,440 74,829 71,481 70,638 69,378 67,744 66,893 9.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 2,090 - - - 1,254 - -
Div Payout % - 23.46% - - - 16.17% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 76,440 74,829 71,481 70,638 69,378 67,744 66,893 9.32%
NOSH 41,770 41,804 41,801 41,797 41,794 41,817 41,808 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.70% 6.50% 5.82% 5.96% 6.16% 7.13% 8.02% -
ROE 6.67% 11.91% 10.39% 10.53% 11.01% 11.45% 13.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 248.98 331.18 332.94 333.83 327.90 292.22 292.05 -10.11%
EPS 12.20 21.31 17.76 17.80 18.28 18.55 20.87 -30.15%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.83 1.79 1.71 1.69 1.66 1.62 1.60 9.39%
Adjusted Per Share Value based on latest NOSH - 41,824
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 249.45 332.08 333.82 334.69 328.71 293.11 292.87 -10.17%
EPS 12.22 21.37 17.81 17.85 18.33 18.61 20.93 -30.21%
DPS 0.00 5.01 0.00 0.00 0.00 3.01 0.00 -
NAPS 1.8335 1.7949 1.7145 1.6943 1.6641 1.6249 1.6045 9.32%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.85 0.78 0.69 0.98 0.65 0.60 0.65 -
P/RPS 0.34 0.24 0.21 0.29 0.20 0.21 0.22 33.77%
P/EPS 6.97 3.66 3.89 5.51 3.56 3.23 3.12 71.14%
EY 14.35 27.32 25.74 18.16 28.12 30.92 32.10 -41.62%
DY 0.00 6.41 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.46 0.44 0.40 0.58 0.39 0.37 0.41 7.99%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 22/02/11 23/11/10 24/08/10 25/05/10 12/02/10 -
Price 0.84 0.76 0.74 0.72 0.78 0.63 0.65 -
P/RPS 0.34 0.23 0.22 0.22 0.24 0.22 0.22 33.77%
P/EPS 6.89 3.57 4.17 4.04 4.27 3.40 3.12 69.82%
EY 14.52 28.04 24.00 24.72 23.44 29.44 32.10 -41.15%
DY 0.00 6.58 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.46 0.42 0.43 0.43 0.47 0.39 0.41 7.99%

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