[SUPER] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 50.32%
YoY- 87.52%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 124,673 117,856 106,690 104,735 102,981 102,378 107,651 10.27%
PBT 12,291 8,630 6,386 5,076 3,263 2,177 1,580 292.11%
Tax -5,649 -2,137 -1,440 -1,216 -894 106 595 -
NP 6,642 6,493 4,946 3,860 2,369 2,283 2,175 110.34%
-
NP to SH 4,934 5,005 4,173 3,501 2,329 2,541 1,974 84.07%
-
Tax Rate 45.96% 24.76% 22.55% 23.96% 27.40% -4.87% -37.66% -
Total Cost 118,031 111,363 101,744 100,875 100,612 100,095 105,476 7.77%
-
Net Worth 41,872 55,246 54,775 53,047 41,798 50,599 51,859 -13.27%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,256 626 626 626 626 626 626 59.01%
Div Payout % 25.46% 12.53% 15.02% 17.91% 26.92% 24.64% 31.72% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,872 55,246 54,775 53,047 41,798 50,599 51,859 -13.27%
NOSH 41,872 41,853 41,813 41,769 41,798 41,475 41,822 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.33% 5.51% 4.64% 3.69% 2.30% 2.23% 2.02% -
ROE 11.78% 9.06% 7.62% 6.60% 5.57% 5.02% 3.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 297.75 281.59 255.16 250.74 246.38 246.84 257.40 10.18%
EPS 11.78 11.96 9.98 8.38 5.57 6.13 4.72 83.89%
DPS 3.00 1.50 1.50 1.50 1.50 1.50 1.50 58.67%
NAPS 1.00 1.32 1.31 1.27 1.00 1.22 1.24 -13.34%
Adjusted Per Share Value based on latest NOSH - 41,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 299.04 282.69 255.91 251.22 247.01 245.56 258.21 10.27%
EPS 11.83 12.01 10.01 8.40 5.59 6.09 4.73 84.15%
DPS 3.01 1.50 1.50 1.50 1.50 1.50 1.50 59.02%
NAPS 1.0043 1.3251 1.3139 1.2724 1.0026 1.2137 1.2439 -13.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.61 0.60 0.69 0.56 0.57 0.48 -
P/RPS 0.18 0.22 0.24 0.28 0.23 0.23 0.19 -3.53%
P/EPS 4.67 5.10 6.01 8.23 10.05 9.30 10.17 -40.45%
EY 21.42 19.60 16.63 12.15 9.95 10.75 9.83 67.99%
DY 5.45 2.46 2.50 2.17 2.68 2.63 3.13 44.68%
P/NAPS 0.55 0.46 0.46 0.54 0.56 0.47 0.39 25.73%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 -
Price 0.58 0.58 0.56 0.58 0.60 0.64 0.65 -
P/RPS 0.19 0.21 0.22 0.23 0.24 0.26 0.25 -16.70%
P/EPS 4.92 4.85 5.61 6.92 10.77 10.45 13.77 -49.61%
EY 20.32 20.62 17.82 14.45 9.29 9.57 7.26 98.48%
DY 5.17 2.59 2.68 2.59 2.50 2.34 2.31 71.01%
P/NAPS 0.58 0.44 0.43 0.46 0.60 0.52 0.52 7.54%

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