[SUPER] QoQ TTM Result on 31-Mar-2009 [#4]

Stock

[SUPER] SUPER ENTERPRISE HOLDINGS BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- -28.34%

YoY- -24.22%

Quarter Report

SUPER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	118,449	119,066	133,351	143,474	148,275	150,003	135,515	-8.56%
YoY %	-0.52%	-10.71%	-7.06%	-3.24%	-1.15%	10.69%	-	-
Horiz. %	87.41%	87.86%	98.40%	105.87%	109.42%	110.69%	100.00%	-
PBT	7,851	4,470	7,493	10,176	14,801	16,281	14,136	-32.36%
YoY %	75.64%	-40.34%	-26.37%	-31.25%	-9.09%	15.17%	-	-
Horiz. %	55.54%	31.62%	53.01%	71.99%	104.70%	115.17%	100.00%	-
Tax	-1,017	-2,060	-3,480	-3,872	-6,864	-7,725	-5,839	-68.71%
YoY %	50.63%	40.80%	10.12%	43.59%	11.15%	-32.30%	-	-
Horiz. %	17.42%	35.28%	59.60%	66.31%	117.55%	132.30%	100.00%	-
NP	6,834	2,410	4,013	6,304	7,937	8,556	8,297	-12.09%
YoY %	183.57%	-39.95%	-36.34%	-20.57%	-7.23%	3.12%	-	-
Horiz. %	82.37%	29.05%	48.37%	75.98%	95.66%	103.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,885	1,309	2,291	3,739	5,218	5,613	5,761	1.42%
YoY %	349.58%	-42.86%	-38.73%	-28.34%	-7.04%	-2.57%	-	-
Horiz. %	102.15%	22.72%	39.77%	64.90%	90.57%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.95%	46.09%	46.44%	38.05%	46.38%	47.45%	41.31%	-
YoY %	-71.90%	-0.75%	22.05%	-17.96%	-2.26%	14.86%	-	-
Horiz. %	31.35%	111.57%	112.42%	92.11%	112.27%	114.86%	100.00%	-
Total Cost	111,615	116,656	129,338	137,170	140,338	141,447	127,218	-8.33%
YoY %	-4.32%	-9.81%	-5.71%	-2.26%	-0.78%	11.18%	-	-
Horiz. %	87.74%	91.70%	101.67%	107.82%	110.31%	111.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,910	62,040	61,926	60,584	60,966	61,111	59,004	8.71%
YoY %	7.85%	0.18%	2.22%	-0.63%	-0.24%	3.57%	-	-
Horiz. %	113.40%	105.15%	104.95%	102.68%	103.33%	103.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	417	417	417	417	1,256	1,256	1,256	-51.95%
YoY %	0.00%	0.00%	0.00%	-66.80%	0.00%	0.00%	-	-
Horiz. %	33.20%	33.20%	33.20%	33.20%	100.00%	100.00%	100.00%	-
Div Payout %	7.10%	31.92%	18.24%	11.17%	24.07%	22.38%	21.80%	-
YoY %	-77.76%	75.00%	63.29%	-53.59%	7.55%	2.66%	-	-
Horiz. %	32.57%	146.42%	83.67%	51.24%	110.41%	102.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	66,910	62,040	61,926	60,584	60,966	61,111	59,004	8.71%
YoY %	7.85%	0.18%	2.22%	-0.63%	-0.24%	3.57%	-	-
Horiz. %	113.40%	105.15%	104.95%	102.68%	103.33%	103.57%	100.00%	-
NOSH	41,818	41,637	41,842	41,782	41,757	41,857	41,847	-0.04%
YoY %	0.43%	-0.49%	0.14%	0.06%	-0.24%	0.02%	-	-
Horiz. %	99.93%	99.50%	99.99%	99.84%	99.78%	100.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.77%	2.02%	3.01%	4.39%	5.35%	5.70%	6.12%	-
YoY %	185.64%	-32.89%	-31.44%	-17.94%	-6.14%	-6.86%	-	-
Horiz. %	94.28%	33.01%	49.18%	71.73%	87.42%	93.14%	100.00%	-
ROE	8.80%	2.11%	3.70%	6.17%	8.56%	9.18%	9.76%	-
YoY %	317.06%	-42.97%	-40.03%	-27.92%	-6.75%	-5.94%	-	-
Horiz. %	90.16%	21.62%	37.91%	63.22%	87.70%	94.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	283.24	285.96	318.70	343.39	355.09	358.37	323.83	-8.51%
YoY %	-0.95%	-10.27%	-7.19%	-3.29%	-0.92%	10.67%	-	-
Horiz. %	87.47%	88.31%	98.42%	106.04%	109.65%	110.67%	100.00%	-
EPS	14.07	3.14	5.48	8.95	12.50	13.41	13.77	1.44%
YoY %	348.09%	-42.70%	-38.77%	-28.40%	-6.79%	-2.61%	-	-
Horiz. %	102.18%	22.80%	39.80%	65.00%	90.78%	97.39%	100.00%	-
DPS	1.00	1.00	1.00	1.00	3.00	3.00	3.00	-51.82%
YoY %	0.00%	0.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	33.33%	33.33%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	1.60	1.49	1.48	1.45	1.46	1.46	1.41	8.76%
YoY %	7.38%	0.68%	2.07%	-0.68%	0.00%	3.55%	-	-
Horiz. %	113.48%	105.67%	104.96%	102.84%	103.55%	103.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 41,782
RPS	284.11	285.59	319.86	344.14	355.65	359.80	325.05	-8.56%
YoY %	-0.52%	-10.71%	-7.06%	-3.24%	-1.15%	10.69%	-	-
Horiz. %	87.41%	87.86%	98.40%	105.87%	109.41%	110.69%	100.00%	-
EPS	14.12	3.14	5.50	8.97	12.52	13.46	13.82	1.43%
YoY %	349.68%	-42.91%	-38.68%	-28.35%	-6.98%	-2.60%	-	-
Horiz. %	102.17%	22.72%	39.80%	64.91%	90.59%	97.40%	100.00%	-
DPS	1.00	1.00	1.00	1.00	3.01	3.01	3.01	-51.93%
YoY %	0.00%	0.00%	0.00%	-66.78%	0.00%	0.00%	-	-
Horiz. %	33.22%	33.22%	33.22%	33.22%	100.00%	100.00%	100.00%	-
NAPS	1.6049	1.4881	1.4854	1.4532	1.4623	1.4658	1.4153	8.71%
YoY %	7.85%	0.18%	2.22%	-0.62%	-0.24%	3.57%	-	-
Horiz. %	113.40%	105.14%	104.95%	102.68%	103.32%	103.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.65	0.64	0.56	0.55	0.60	0.68	0.60	-
P/RPS	0.23	0.22	0.18	0.16	0.17	0.19	0.19	13.54%
YoY %	4.55%	22.22%	12.50%	-5.88%	-10.53%	0.00%	-	-
Horiz. %	121.05%	115.79%	94.74%	84.21%	89.47%	100.00%	100.00%	-
P/EPS	4.62	20.36	10.23	6.15	4.80	5.07	4.36	3.92%
YoY %	-77.31%	99.02%	66.34%	28.13%	-5.33%	16.28%	-	-
Horiz. %	105.96%	466.97%	234.63%	141.06%	110.09%	116.28%	100.00%	-
EY	21.65	4.91	9.78	16.27	20.83	19.72	22.94	-3.77%
YoY %	340.94%	-49.80%	-39.89%	-21.89%	5.63%	-14.04%	-	-
Horiz. %	94.38%	21.40%	42.63%	70.92%	90.80%	85.96%	100.00%	-
DY	1.54	1.56	1.79	1.82	5.00	4.41	5.00	-54.29%
YoY %	-1.28%	-12.85%	-1.65%	-63.60%	13.38%	-11.80%	-	-
Horiz. %	30.80%	31.20%	35.80%	36.40%	100.00%	88.20%	100.00%	-
P/NAPS	0.41	0.43	0.38	0.38	0.41	0.47	0.43	-3.11%
YoY %	-4.65%	13.16%	0.00%	-7.32%	-12.77%	9.30%	-	-
Horiz. %	95.35%	100.00%	88.37%	88.37%	95.35%	109.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	12/02/10	24/11/09	25/08/09	26/05/09	24/02/09	25/11/08	26/08/08	-
Price	0.65	0.60	0.69	0.55	0.58	0.59	0.62	-
P/RPS	0.23	0.21	0.22	0.16	0.16	0.16	0.19	13.54%
YoY %	9.52%	-4.55%	37.50%	0.00%	0.00%	-15.79%	-	-
Horiz. %	121.05%	110.53%	115.79%	84.21%	84.21%	84.21%	100.00%	-
P/EPS	4.62	19.09	12.60	6.15	4.64	4.40	4.50	1.76%
YoY %	-75.80%	51.51%	104.88%	32.54%	5.45%	-2.22%	-	-
Horiz. %	102.67%	424.22%	280.00%	136.67%	103.11%	97.78%	100.00%	-
EY	21.65	5.24	7.94	16.27	21.54	22.73	22.20	-1.65%
YoY %	313.17%	-34.01%	-51.20%	-24.47%	-5.24%	2.39%	-	-
Horiz. %	97.52%	23.60%	35.77%	73.29%	97.03%	102.39%	100.00%	-
DY	1.54	1.67	1.45	1.82	5.17	5.08	4.84	-53.29%
YoY %	-7.78%	15.17%	-20.33%	-64.80%	1.77%	4.96%	-	-
Horiz. %	31.82%	34.50%	29.96%	37.60%	106.82%	104.96%	100.00%	-
P/NAPS	0.41	0.40	0.47	0.38	0.40	0.40	0.44	-4.58%
YoY %	2.50%	-14.89%	23.68%	-5.00%	0.00%	-9.09%	-	-
Horiz. %	93.18%	90.91%	106.82%	86.36%	90.91%	90.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos