[SUPER] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 21.56%
YoY- 55.58%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 123,997 118,094 111,892 97,149 96,388 110,676 104,876 11.77%
PBT 10,512 9,746 8,684 4,295 4,750 3,500 1,432 276.34%
Tax -3,154 -2,204 -2,284 -1,927 -2,893 -1,112 -996 115.19%
NP 7,357 7,542 6,400 2,368 1,857 2,388 436 554.49%
-
NP to SH 5,484 6,058 5,664 2,329 1,916 2,370 976 215.06%
-
Tax Rate 30.00% 22.61% 26.30% 44.87% 60.91% 31.77% 69.55% -
Total Cost 116,640 110,552 105,492 94,781 94,530 108,288 104,440 7.62%
-
Net Worth 55,174 54,806 53,047 51,811 50,998 51,922 50,482 6.08%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 626 - - - -
Div Payout % - - - 26.91% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 55,174 54,806 53,047 51,811 50,998 51,922 50,482 6.08%
NOSH 41,798 41,837 41,769 41,783 41,802 41,872 42,068 -0.42%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.93% 6.39% 5.72% 2.44% 1.93% 2.16% 0.42% -
ROE 9.94% 11.05% 10.68% 4.50% 3.76% 4.56% 1.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 296.65 282.27 267.88 232.51 230.58 264.31 249.30 12.25%
EPS 13.12 14.48 13.56 5.57 4.59 5.66 2.32 216.41%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.27 1.24 1.22 1.24 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 41,798
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 297.42 283.26 268.38 233.02 231.20 265.47 251.56 11.77%
EPS 13.15 14.53 13.59 5.59 4.60 5.68 2.34 215.09%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.3234 1.3146 1.2724 1.2427 1.2233 1.2454 1.2109 6.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.61 0.60 0.69 0.56 0.57 0.48 0.47 -
P/RPS 0.21 0.21 0.26 0.24 0.25 0.18 0.19 6.88%
P/EPS 4.65 4.14 5.09 10.05 12.44 8.48 20.26 -62.41%
EY 21.51 24.13 19.65 9.95 8.04 11.79 4.94 165.93%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.45 0.47 0.39 0.39 11.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 29/08/06 -
Price 0.58 0.56 0.58 0.60 0.64 0.65 0.43 -
P/RPS 0.20 0.20 0.22 0.26 0.28 0.25 0.17 11.41%
P/EPS 4.42 3.87 4.28 10.76 13.96 11.48 18.53 -61.43%
EY 22.62 25.86 23.38 9.29 7.16 8.71 5.40 159.17%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.46 0.48 0.52 0.52 0.36 14.27%

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