[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -75.38%
YoY- 140.25%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 138,447 104,380 69,767 34,261 122,199 91,575 59,969 74.76%
PBT 10,824 8,058 5,437 2,812 9,973 8,068 3,156 127.59%
Tax -1,831 -1,979 -1,282 -700 -1,263 -725 -1,365 21.65%
NP 8,993 6,079 4,155 2,112 8,710 7,343 1,791 193.51%
-
NP to SH 8,909 5,568 3,720 1,910 7,757 6,543 1,278 265.35%
-
Tax Rate 16.92% 24.56% 23.58% 24.89% 12.66% 8.99% 43.25% -
Total Cost 129,454 98,301 65,612 32,149 113,489 84,232 58,178 70.52%
-
Net Worth 74,829 71,481 70,638 69,378 67,744 66,893 62,229 13.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,090 - - - 1,254 - - -
Div Payout % 23.46% - - - 16.17% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 74,829 71,481 70,638 69,378 67,744 66,893 62,229 13.09%
NOSH 41,804 41,801 41,797 41,794 41,817 41,808 41,764 0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.50% 5.82% 5.96% 6.16% 7.13% 8.02% 2.99% -
ROE 11.91% 7.79% 5.27% 2.75% 11.45% 9.78% 2.05% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 331.18 249.70 166.92 81.98 292.22 219.04 143.59 74.65%
EPS 21.31 13.32 8.90 4.57 18.55 15.65 3.06 265.10%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.79 1.71 1.69 1.66 1.62 1.60 1.49 13.02%
Adjusted Per Share Value based on latest NOSH - 41,794
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 332.08 250.37 167.34 82.18 293.11 219.65 143.84 74.76%
EPS 21.37 13.36 8.92 4.58 18.61 15.69 3.07 264.99%
DPS 5.01 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 1.7949 1.7145 1.6943 1.6641 1.6249 1.6045 1.4926 13.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.78 0.69 0.98 0.65 0.60 0.65 0.64 -
P/RPS 0.24 0.28 0.59 0.79 0.21 0.30 0.45 -34.25%
P/EPS 3.66 5.18 11.01 14.22 3.23 4.15 20.92 -68.75%
EY 27.32 19.30 9.08 7.03 30.92 24.08 4.78 220.00%
DY 6.41 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.58 0.39 0.37 0.41 0.43 1.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 23/11/10 24/08/10 25/05/10 12/02/10 24/11/09 -
Price 0.76 0.74 0.72 0.78 0.63 0.65 0.60 -
P/RPS 0.23 0.30 0.43 0.95 0.22 0.30 0.42 -33.08%
P/EPS 3.57 5.56 8.09 17.07 3.40 4.15 19.61 -67.91%
EY 28.04 18.00 12.36 5.86 29.44 24.08 5.10 211.83%
DY 6.58 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.47 0.39 0.41 0.40 3.30%

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