[SUPER] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 60.0%
YoY- 14.85%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 77,815 52,939 26,000 138,447 104,380 69,767 34,261 72.52%
PBT 3,944 3,518 1,435 10,824 8,058 5,437 2,812 25.22%
Tax -1,040 -1,303 -472 -1,831 -1,979 -1,282 -700 30.10%
NP 2,904 2,215 963 8,993 6,079 4,155 2,112 23.58%
-
NP to SH 3,622 2,761 1,274 8,909 5,568 3,720 1,910 53.02%
-
Tax Rate 26.37% 37.04% 32.89% 16.92% 24.56% 23.58% 24.89% -
Total Cost 74,911 50,724 25,037 129,454 98,301 65,612 32,149 75.48%
-
Net Worth 78,211 79,064 76,440 74,829 71,481 70,638 69,378 8.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 2,090 - - - -
Div Payout % - - - 23.46% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 78,211 79,064 76,440 74,829 71,481 70,638 69,378 8.29%
NOSH 41,824 41,833 41,770 41,804 41,801 41,797 41,794 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.73% 4.18% 3.70% 6.50% 5.82% 5.96% 6.16% -
ROE 4.63% 3.49% 1.67% 11.91% 7.79% 5.27% 2.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 186.05 126.55 62.24 331.18 249.70 166.92 81.98 72.43%
EPS 8.66 6.60 3.05 21.31 13.32 8.90 4.57 52.95%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.87 1.89 1.83 1.79 1.71 1.69 1.66 8.24%
Adjusted Per Share Value based on latest NOSH - 41,808
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 186.65 126.98 62.36 332.08 250.37 167.34 82.18 72.52%
EPS 8.69 6.62 3.06 21.37 13.36 8.92 4.58 53.08%
DPS 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
NAPS 1.876 1.8965 1.8335 1.7949 1.7145 1.6943 1.6641 8.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.93 0.72 0.85 0.78 0.69 0.98 0.65 -
P/RPS 0.50 0.57 1.37 0.24 0.28 0.59 0.79 -26.22%
P/EPS 10.74 10.91 27.87 3.66 5.18 11.01 14.22 -17.02%
EY 9.31 9.17 3.59 27.32 19.30 9.08 7.03 20.53%
DY 0.00 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.46 0.44 0.40 0.58 0.39 17.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 23/08/11 24/05/11 22/02/11 23/11/10 24/08/10 -
Price 0.82 0.75 0.84 0.76 0.74 0.72 0.78 -
P/RPS 0.44 0.59 1.35 0.23 0.30 0.43 0.95 -40.05%
P/EPS 9.47 11.36 27.54 3.57 5.56 8.09 17.07 -32.41%
EY 10.56 8.80 3.63 28.04 18.00 12.36 5.86 47.92%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.46 0.42 0.43 0.43 0.47 -4.29%

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