[SUPER] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -36.22%
YoY- -24.22%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,100 119,938 114,768 143,474 155,466 168,754 155,260 -14.76%
PBT 10,757 6,312 5,332 10,175 13,857 17,724 16,064 -23.40%
Tax -966 -2,730 -1,476 -3,871 -4,773 -6,354 -3,044 -53.37%
NP 9,790 3,582 3,856 6,304 9,084 11,370 13,020 -17.26%
-
NP to SH 8,724 2,556 3,180 3,739 5,862 7,416 8,972 -1.84%
-
Tax Rate 8.98% 43.25% 27.68% 38.04% 34.44% 35.85% 18.95% -
Total Cost 112,309 116,356 110,912 137,170 146,382 157,384 142,240 -14.53%
-
Net Worth 66,893 62,229 61,926 61,446 61,022 61,033 59,004 8.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 418 - - - -
Div Payout % - - - 11.18% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 66,893 62,229 61,926 61,446 61,022 61,033 59,004 8.70%
NOSH 41,808 41,764 41,842 41,800 41,796 41,803 41,847 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.02% 2.99% 3.36% 4.39% 5.84% 6.74% 8.39% -
ROE 13.04% 4.11% 5.14% 6.09% 9.61% 12.15% 15.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 292.05 287.18 274.29 343.24 371.96 403.68 371.02 -14.71%
EPS 20.87 6.12 7.60 8.94 14.03 17.74 21.44 -1.77%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.48 1.47 1.46 1.46 1.41 8.76%
Adjusted Per Share Value based on latest NOSH - 41,782
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 292.87 287.68 275.28 344.14 372.90 404.77 372.41 -14.76%
EPS 20.93 6.13 7.63 8.97 14.06 17.79 21.52 -1.83%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6045 1.4926 1.4854 1.4738 1.4637 1.464 1.4153 8.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.64 0.56 0.55 0.60 0.68 0.60 -
P/RPS 0.22 0.22 0.20 0.16 0.16 0.17 0.16 23.58%
P/EPS 3.12 10.46 7.37 6.15 4.28 3.83 2.80 7.45%
EY 32.10 9.56 13.57 16.26 23.38 26.09 35.73 -6.87%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.37 0.41 0.47 0.43 -3.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.65 0.60 0.69 0.55 0.58 0.59 0.62 -
P/RPS 0.22 0.21 0.25 0.16 0.16 0.15 0.17 18.69%
P/EPS 3.12 9.80 9.08 6.15 4.13 3.33 2.89 5.22%
EY 32.10 10.20 11.01 16.26 24.18 30.07 34.58 -4.82%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.47 0.37 0.40 0.40 0.44 -4.58%

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