[SUPER] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -32.8%
YoY- 330.16%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 45,562 38,815 31,675 33,951 31,074 27,973 24,858 49.60%
PBT 4,847 4,016 4,407 3,011 2,702 2,171 746 247.01%
Tax -2,417 -761 -3,283 -1,264 -531 -571 229 -
NP 2,430 3,255 1,124 1,747 2,171 1,600 975 83.51%
-
NP to SH 1,465 2,243 821 1,084 1,613 1,416 892 39.07%
-
Tax Rate 49.87% 18.95% 74.50% 41.98% 19.65% 26.30% -30.70% -
Total Cost 43,132 35,560 30,551 32,204 28,903 26,373 23,883 48.14%
-
Net Worth 61,111 59,004 41,872 55,246 54,775 53,047 41,798 28.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,256 - - - 626 -
Div Payout % - - 153.00% - - - 70.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,111 59,004 41,872 55,246 54,775 53,047 41,798 28.72%
NOSH 41,857 41,847 41,872 41,853 41,813 41,769 41,798 0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.33% 8.39% 3.55% 5.15% 6.99% 5.72% 3.92% -
ROE 2.40% 3.80% 1.96% 1.96% 2.94% 2.67% 2.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 108.85 92.75 75.65 81.12 74.32 66.97 59.47 49.46%
EPS 3.50 5.36 1.96 2.59 3.86 3.39 2.13 39.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.46 1.41 1.00 1.32 1.31 1.27 1.00 28.60%
Adjusted Per Share Value based on latest NOSH - 41,853
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 109.29 93.10 75.98 81.44 74.53 67.10 59.62 49.61%
EPS 3.51 5.38 1.97 2.60 3.87 3.40 2.14 38.95%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 1.50 -
NAPS 1.4658 1.4153 1.0043 1.3251 1.3139 1.2724 1.0026 28.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.60 0.55 0.61 0.60 0.69 0.56 -
P/RPS 0.62 0.65 0.73 0.75 0.81 1.03 0.94 -24.17%
P/EPS 19.43 11.19 28.05 23.55 15.55 20.35 26.24 -18.10%
EY 5.15 8.93 3.56 4.25 6.43 4.91 3.81 22.18%
DY 0.00 0.00 5.45 0.00 0.00 0.00 2.68 -
P/NAPS 0.47 0.43 0.55 0.46 0.46 0.54 0.56 -10.99%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 28/08/07 30/05/07 -
Price 0.59 0.62 0.58 0.58 0.56 0.58 0.60 -
P/RPS 0.54 0.67 0.77 0.71 0.75 0.87 1.01 -34.05%
P/EPS 16.86 11.57 29.58 22.39 14.52 17.11 28.12 -28.82%
EY 5.93 8.65 3.38 4.47 6.89 5.84 3.56 40.38%
DY 0.00 0.00 5.17 0.00 0.00 0.00 2.50 -
P/NAPS 0.40 0.44 0.58 0.44 0.43 0.46 0.60 -23.62%

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