[SUPER] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 57.13%
YoY- 236.72%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 114,112 116,780 115,643 112,871 110,546 103,707 97,540 11.01%
PBT 1,419 2,364 4,031 4,907 4,070 2,125 -391 -
Tax -693 -1,072 -1,626 -2,550 -2,570 -2,106 -1,720 -45.41%
NP 726 1,292 2,405 2,357 1,500 19 -2,111 -
-
NP to SH 1,107 1,325 2,405 2,357 1,500 19 -2,111 -
-
Tax Rate 48.84% 45.35% 40.34% 51.97% 63.14% 99.11% - -
Total Cost 113,386 115,488 113,238 110,514 109,046 103,688 99,651 8.98%
-
Net Worth 50,291 49,559 48,712 50,940 50,930 48,118 35,000 27.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,238 1,238 1,238 - - - - -
Div Payout % 111.88% 93.47% 51.50% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 50,291 49,559 48,712 50,940 50,930 48,118 35,000 27.30%
NOSH 41,909 41,999 41,282 41,754 41,746 41,842 31,250 21.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.64% 1.11% 2.08% 2.09% 1.36% 0.02% -2.16% -
ROE 2.20% 2.67% 4.94% 4.63% 2.95% 0.04% -6.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 272.28 278.05 280.13 270.32 264.81 247.85 312.13 -8.69%
EPS 2.64 3.15 5.83 5.64 3.59 0.05 -6.76 -
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.18 1.22 1.22 1.15 1.12 4.70%
Adjusted Per Share Value based on latest NOSH - 41,754
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 273.71 280.11 277.38 270.73 265.16 248.75 233.96 11.01%
EPS 2.66 3.18 5.77 5.65 3.60 0.05 -5.06 -
DPS 2.97 2.97 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.2063 1.1887 1.1684 1.2219 1.2216 1.1542 0.8395 27.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.57 0.58 0.68 0.75 0.74 0.69 0.98 -
P/RPS 0.21 0.21 0.24 0.28 0.28 0.28 0.31 -22.84%
P/EPS 21.58 18.38 11.67 13.29 20.59 1,519.53 -14.51 -
EY 4.63 5.44 8.57 7.53 4.86 0.07 -6.89 -
DY 5.26 5.17 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.58 0.61 0.61 0.60 0.88 -34.14%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 27/05/05 25/02/05 23/11/04 24/08/04 28/05/04 -
Price 0.46 0.57 0.60 0.70 0.75 0.65 0.72 -
P/RPS 0.17 0.21 0.21 0.26 0.28 0.26 0.23 -18.23%
P/EPS 17.41 18.07 10.30 12.40 20.87 1,431.44 -10.66 -
EY 5.74 5.53 9.71 8.06 4.79 0.07 -9.38 -
DY 6.52 5.26 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.51 0.57 0.61 0.57 0.64 -29.33%

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