[SUPER] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 24.72%
YoY- 40.91%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 102,981 102,378 107,651 108,167 111,378 115,255 114,112 -6.61%
PBT 3,263 2,177 1,580 1,033 711 916 1,419 74.30%
Tax -894 106 595 543 597 -336 -693 18.52%
NP 2,369 2,283 2,175 1,576 1,308 580 726 120.15%
-
NP to SH 2,329 2,541 1,974 1,867 1,497 554 1,107 64.26%
-
Tax Rate 27.40% -4.87% -37.66% -52.57% -83.97% 36.68% 48.84% -
Total Cost 100,612 100,095 105,476 106,591 110,070 114,675 113,386 -7.66%
-
Net Worth 41,798 50,599 51,859 50,482 41,746 55,860 50,291 -11.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 626 626 626 626 626 1,238 1,238 -36.55%
Div Payout % 26.92% 24.64% 31.72% 33.54% 41.83% 223.55% 111.88% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 41,798 50,599 51,859 50,482 41,746 55,860 50,291 -11.61%
NOSH 41,798 41,475 41,822 42,068 41,746 42,000 41,909 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.30% 2.23% 2.02% 1.46% 1.17% 0.50% 0.64% -
ROE 5.57% 5.02% 3.81% 3.70% 3.59% 0.99% 2.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 246.38 246.84 257.40 257.12 266.80 274.42 272.28 -6.45%
EPS 5.57 6.13 4.72 4.44 3.59 1.32 2.64 64.57%
DPS 1.50 1.50 1.50 1.50 1.50 3.00 3.00 -37.03%
NAPS 1.00 1.22 1.24 1.20 1.00 1.33 1.20 -11.45%
Adjusted Per Share Value based on latest NOSH - 42,068
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 247.01 245.56 258.21 259.45 267.15 276.45 273.71 -6.61%
EPS 5.59 6.09 4.73 4.48 3.59 1.33 2.66 64.14%
DPS 1.50 1.50 1.50 1.50 1.50 2.97 2.97 -36.60%
NAPS 1.0026 1.2137 1.2439 1.2109 1.0013 1.3399 1.2063 -11.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.56 0.57 0.48 0.47 0.45 0.49 0.57 -
P/RPS 0.23 0.23 0.19 0.18 0.17 0.18 0.21 6.25%
P/EPS 10.05 9.30 10.17 10.59 12.55 37.15 21.58 -39.94%
EY 9.95 10.75 9.83 9.44 7.97 2.69 4.63 66.60%
DY 2.68 2.63 3.13 3.19 3.33 6.12 5.26 -36.23%
P/NAPS 0.56 0.47 0.39 0.39 0.45 0.37 0.47 12.40%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 28/11/06 29/08/06 16/06/06 28/02/06 28/11/05 -
Price 0.60 0.64 0.65 0.43 0.50 0.50 0.46 -
P/RPS 0.24 0.26 0.25 0.17 0.19 0.18 0.17 25.87%
P/EPS 10.77 10.45 13.77 9.69 13.94 37.91 17.41 -27.41%
EY 9.29 9.57 7.26 10.32 7.17 2.64 5.74 37.88%
DY 2.50 2.34 2.31 3.49 3.00 6.00 6.52 -47.25%
P/NAPS 0.60 0.52 0.52 0.36 0.50 0.38 0.38 35.63%

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