[SUPER] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -8.34%
YoY- 55.58%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 117,856 106,690 104,735 102,981 102,378 107,651 108,167 5.86%
PBT 8,630 6,386 5,076 3,263 2,177 1,580 1,033 310.13%
Tax -2,137 -1,440 -1,216 -894 106 595 543 -
NP 6,493 4,946 3,860 2,369 2,283 2,175 1,576 156.33%
-
NP to SH 5,005 4,173 3,501 2,329 2,541 1,974 1,867 92.63%
-
Tax Rate 24.76% 22.55% 23.96% 27.40% -4.87% -37.66% -52.57% -
Total Cost 111,363 101,744 100,875 100,612 100,095 105,476 106,591 2.95%
-
Net Worth 55,246 54,775 53,047 41,798 50,599 51,859 50,482 6.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 626 626 626 626 626 626 626 0.00%
Div Payout % 12.53% 15.02% 17.91% 26.92% 24.64% 31.72% 33.54% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 55,246 54,775 53,047 41,798 50,599 51,859 50,482 6.17%
NOSH 41,853 41,813 41,769 41,798 41,475 41,822 42,068 -0.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.51% 4.64% 3.69% 2.30% 2.23% 2.02% 1.46% -
ROE 9.06% 7.62% 6.60% 5.57% 5.02% 3.81% 3.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 281.59 255.16 250.74 246.38 246.84 257.40 257.12 6.23%
EPS 11.96 9.98 8.38 5.57 6.13 4.72 4.44 93.24%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.32 1.31 1.27 1.00 1.22 1.24 1.20 6.54%
Adjusted Per Share Value based on latest NOSH - 41,798
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 282.69 255.91 251.22 247.01 245.56 258.21 259.45 5.86%
EPS 12.01 10.01 8.40 5.59 6.09 4.73 4.48 92.63%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.3251 1.3139 1.2724 1.0026 1.2137 1.2439 1.2109 6.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.61 0.60 0.69 0.56 0.57 0.48 0.47 -
P/RPS 0.22 0.24 0.28 0.23 0.23 0.19 0.18 14.27%
P/EPS 5.10 6.01 8.23 10.05 9.30 10.17 10.59 -38.47%
EY 19.60 16.63 12.15 9.95 10.75 9.83 9.44 62.53%
DY 2.46 2.50 2.17 2.68 2.63 3.13 3.19 -15.86%
P/NAPS 0.46 0.46 0.54 0.56 0.47 0.39 0.39 11.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 29/08/06 -
Price 0.58 0.56 0.58 0.60 0.64 0.65 0.43 -
P/RPS 0.21 0.22 0.23 0.24 0.26 0.25 0.17 15.08%
P/EPS 4.85 5.61 6.92 10.77 10.45 13.77 9.69 -36.88%
EY 20.62 17.82 14.45 9.29 9.57 7.26 10.32 58.43%
DY 2.59 2.68 2.59 2.50 2.34 2.31 3.49 -17.98%
P/NAPS 0.44 0.43 0.46 0.60 0.52 0.52 0.36 14.27%

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