[SUPER] QoQ Annualized Quarter 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- -11.08%
YoY- 107.46%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 139,173 139,534 137,044 122,199 122,100 119,938 114,768 13.67%
PBT 10,744 10,874 11,248 9,973 10,757 6,312 5,332 59.32%
Tax -2,638 -2,564 -2,800 -1,263 -966 -2,730 -1,476 47.11%
NP 8,105 8,310 8,448 8,710 9,790 3,582 3,856 63.86%
-
NP to SH 7,424 7,440 7,640 7,757 8,724 2,556 3,180 75.71%
-
Tax Rate 24.55% 23.58% 24.89% 12.66% 8.98% 43.25% 27.68% -
Total Cost 131,068 131,224 128,596 113,489 112,309 116,356 110,912 11.74%
-
Net Worth 71,481 70,638 69,378 67,744 66,893 62,229 61,926 10.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 1,254 - - - -
Div Payout % - - - 16.17% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 71,481 70,638 69,378 67,744 66,893 62,229 61,926 10.00%
NOSH 41,801 41,797 41,794 41,817 41,808 41,764 41,842 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.82% 5.96% 6.16% 7.13% 8.02% 2.99% 3.36% -
ROE 10.39% 10.53% 11.01% 11.45% 13.04% 4.11% 5.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 332.94 333.83 327.90 292.22 292.05 287.18 274.29 13.74%
EPS 17.76 17.80 18.28 18.55 20.87 6.12 7.60 75.82%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.66 1.62 1.60 1.49 1.48 10.08%
Adjusted Per Share Value based on latest NOSH - 41,866
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 333.82 334.69 328.71 293.11 292.87 287.68 275.28 13.67%
EPS 17.81 17.85 18.33 18.61 20.93 6.13 7.63 75.69%
DPS 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
NAPS 1.7145 1.6943 1.6641 1.6249 1.6045 1.4926 1.4854 10.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.69 0.98 0.65 0.60 0.65 0.64 0.56 -
P/RPS 0.21 0.29 0.20 0.21 0.22 0.22 0.20 3.29%
P/EPS 3.89 5.51 3.56 3.23 3.12 10.46 7.37 -34.61%
EY 25.74 18.16 28.12 30.92 32.10 9.56 13.57 53.05%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.39 0.37 0.41 0.43 0.38 3.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 24/08/10 25/05/10 12/02/10 24/11/09 25/08/09 -
Price 0.74 0.72 0.78 0.63 0.65 0.60 0.69 -
P/RPS 0.22 0.22 0.24 0.22 0.22 0.21 0.25 -8.14%
P/EPS 4.17 4.04 4.27 3.40 3.12 9.80 9.08 -40.39%
EY 24.00 24.72 23.44 29.44 32.10 10.20 11.01 67.88%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.47 0.39 0.41 0.40 0.47 -5.74%

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