[SUPER] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -5.18%
YoY- 274.95%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 26,000 34,067 34,613 35,506 34,261 30,624 31,606 -12.23%
PBT 1,435 2,766 2,621 2,626 2,812 1,235 4,912 -56.07%
Tax -472 148 -697 -582 -700 132 640 -
NP 963 2,914 1,924 2,044 2,112 1,367 5,552 -68.99%
-
NP to SH 1,274 3,341 1,848 1,811 1,910 1,214 5,265 -61.26%
-
Tax Rate 32.89% -5.35% 26.59% 22.16% 24.89% -10.69% -13.03% -
Total Cost 25,037 31,153 32,689 33,462 32,149 29,257 26,054 -2.62%
-
Net Worth 76,440 41,808 71,495 70,683 69,378 41,866 66,910 9.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 2,090 - - - 1,255 - -
Div Payout % - 62.57% - - - 103.46% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 76,440 41,808 71,495 70,683 69,378 41,866 66,910 9.30%
NOSH 41,770 41,808 41,809 41,824 41,794 41,866 41,818 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.70% 8.55% 5.56% 5.76% 6.16% 4.46% 17.57% -
ROE 1.67% 7.99% 2.58% 2.56% 2.75% 2.90% 7.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.24 81.48 82.79 84.89 81.98 73.15 75.58 -12.17%
EPS 3.05 7.99 4.42 4.33 4.57 2.90 12.59 -61.23%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.83 1.00 1.71 1.69 1.66 1.00 1.60 9.39%
Adjusted Per Share Value based on latest NOSH - 41,824
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.36 81.71 83.02 85.16 82.18 73.45 75.81 -12.23%
EPS 3.06 8.01 4.43 4.34 4.58 2.91 12.63 -61.23%
DPS 0.00 5.01 0.00 0.00 0.00 3.01 0.00 -
NAPS 1.8335 1.0028 1.7149 1.6954 1.6641 1.0042 1.6049 9.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.85 0.78 0.69 0.98 0.65 0.60 0.65 -
P/RPS 1.37 0.96 0.83 1.15 0.79 0.82 0.86 36.51%
P/EPS 27.87 9.76 15.61 22.63 14.22 20.69 5.16 208.79%
EY 3.59 10.25 6.41 4.42 7.03 4.83 19.37 -67.59%
DY 0.00 6.41 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.46 0.78 0.40 0.58 0.39 0.60 0.41 7.99%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 22/02/11 23/11/10 24/08/10 25/05/10 12/02/10 -
Price 0.84 0.76 0.74 0.72 0.78 0.63 0.65 -
P/RPS 1.35 0.93 0.89 0.85 0.95 0.86 0.86 35.18%
P/EPS 27.54 9.51 16.74 16.63 17.07 21.73 5.16 206.34%
EY 3.63 10.51 5.97 6.01 5.86 4.60 19.37 -67.35%
DY 0.00 6.58 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.46 0.76 0.43 0.43 0.47 0.63 0.41 7.99%

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