[SUPER] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 60.75%
YoY- -65.53%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 34,261 122,199 91,575 59,969 28,692 143,474 116,600 -55.90%
PBT 2,812 9,973 8,068 3,156 1,333 10,175 10,393 -58.26%
Tax -700 -1,263 -725 -1,365 -369 -3,871 -3,580 -66.41%
NP 2,112 8,710 7,343 1,791 964 6,304 6,813 -54.29%
-
NP to SH 1,910 7,757 6,543 1,278 795 3,739 4,397 -42.73%
-
Tax Rate 24.89% 12.66% 8.99% 43.25% 27.68% 38.04% 34.45% -
Total Cost 32,149 113,489 84,232 58,178 27,728 137,170 109,787 -56.00%
-
Net Worth 69,378 67,744 66,893 62,229 61,926 61,446 61,023 8.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 1,254 - - - 418 - -
Div Payout % - 16.17% - - - 11.18% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 69,378 67,744 66,893 62,229 61,926 61,446 61,023 8.95%
NOSH 41,794 41,817 41,808 41,764 41,842 41,800 41,796 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.16% 7.13% 8.02% 2.99% 3.36% 4.39% 5.84% -
ROE 2.75% 11.45% 9.78% 2.05% 1.28% 6.09% 7.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.98 292.22 219.04 143.59 68.57 343.24 278.97 -55.89%
EPS 4.57 18.55 15.65 3.06 1.90 8.94 10.52 -42.72%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.66 1.62 1.60 1.49 1.48 1.47 1.46 8.96%
Adjusted Per Share Value based on latest NOSH - 41,637
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.18 293.11 219.65 143.84 68.82 344.14 279.68 -55.90%
EPS 4.58 18.61 15.69 3.07 1.91 8.97 10.55 -42.75%
DPS 0.00 3.01 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6641 1.6249 1.6045 1.4926 1.4854 1.4738 1.4637 8.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.65 0.60 0.65 0.64 0.56 0.55 0.60 -
P/RPS 0.79 0.21 0.30 0.45 0.82 0.16 0.22 135.04%
P/EPS 14.22 3.23 4.15 20.92 29.47 6.15 5.70 84.25%
EY 7.03 30.92 24.08 4.78 3.39 16.26 17.53 -45.70%
DY 0.00 5.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.39 0.37 0.41 0.43 0.38 0.37 0.41 -3.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 12/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 0.78 0.63 0.65 0.60 0.69 0.55 0.58 -
P/RPS 0.95 0.22 0.30 0.42 1.01 0.16 0.21 174.28%
P/EPS 17.07 3.40 4.15 19.61 36.32 6.15 5.51 112.95%
EY 5.86 29.44 24.08 5.10 2.75 16.26 18.14 -53.01%
DY 0.00 4.76 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.47 0.39 0.41 0.40 0.47 0.37 0.40 11.38%

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