[SUPER] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -33.5%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 121,619 130,186 138,447 135,004 131,997 127,768 122,199 -0.31%
PBT 8,905 9,448 10,825 9,294 11,585 10,783 9,304 -2.87%
Tax -1,851 -1,603 -1,831 -1,847 -510 -925 -594 113.19%
NP 7,054 7,845 8,994 7,447 11,075 9,858 8,710 -13.10%
-
NP to SH 7,951 8,274 8,910 6,783 10,200 8,872 7,757 1.65%
-
Tax Rate 20.79% 16.97% 16.91% 19.87% 4.40% 8.58% 6.38% -
Total Cost 114,565 122,341 129,453 127,557 120,922 117,910 113,489 0.63%
-
Net Worth 78,997 76,440 41,808 71,495 70,683 69,378 41,866 52.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,090 2,090 2,090 1,255 1,255 1,255 1,255 40.45%
Div Payout % 26.29% 25.27% 23.46% 18.52% 12.31% 14.16% 16.19% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 78,997 76,440 41,808 71,495 70,683 69,378 41,866 52.63%
NOSH 41,797 41,770 41,808 41,809 41,824 41,794 41,866 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.80% 6.03% 6.50% 5.52% 8.39% 7.72% 7.13% -
ROE 10.06% 10.82% 21.31% 9.49% 14.43% 12.79% 18.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 290.97 311.67 331.14 322.90 315.60 305.71 291.88 -0.20%
EPS 19.02 19.81 21.31 16.22 24.39 21.23 18.53 1.75%
DPS 5.00 5.00 5.00 3.00 3.00 3.00 3.00 40.52%
NAPS 1.89 1.83 1.00 1.71 1.69 1.66 1.00 52.80%
Adjusted Per Share Value based on latest NOSH - 41,809
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 291.72 312.26 332.08 323.82 316.61 306.46 293.11 -0.31%
EPS 19.07 19.85 21.37 16.27 24.47 21.28 18.61 1.63%
DPS 5.01 5.01 5.01 3.01 3.01 3.01 3.01 40.40%
NAPS 1.8948 1.8335 1.0028 1.7149 1.6954 1.6641 1.0042 52.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.85 0.78 0.69 0.98 0.65 0.60 -
P/RPS 0.25 0.27 0.24 0.21 0.31 0.21 0.21 12.31%
P/EPS 3.78 4.29 3.66 4.25 4.02 3.06 3.24 10.81%
EY 26.42 23.30 27.32 23.51 24.89 32.66 30.88 -9.86%
DY 6.94 5.88 6.41 4.35 3.06 4.62 5.00 24.40%
P/NAPS 0.38 0.46 0.78 0.40 0.58 0.39 0.60 -26.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 22/02/11 23/11/10 24/08/10 25/05/10 -
Price 0.75 0.84 0.76 0.74 0.72 0.78 0.63 -
P/RPS 0.26 0.27 0.23 0.23 0.23 0.26 0.22 11.76%
P/EPS 3.94 4.24 3.57 4.56 2.95 3.67 3.40 10.31%
EY 25.36 23.58 28.04 21.92 33.87 27.22 29.41 -9.39%
DY 6.67 5.95 6.58 4.05 4.17 3.85 4.76 25.19%
P/NAPS 0.40 0.46 0.76 0.43 0.43 0.47 0.63 -26.10%

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