[SUPER] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -14.95%
YoY- -64.56%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 110,172 104,000 137,044 114,768 155,260 111,892 104,876 0.82%
PBT 22,288 5,740 11,248 5,332 16,064 8,684 1,432 57.94%
Tax -1,332 -1,888 -2,800 -1,476 -3,044 -2,284 -996 4.95%
NP 20,956 3,852 8,448 3,856 13,020 6,400 436 90.56%
-
NP to SH 18,004 5,096 7,640 3,180 8,972 5,664 976 62.47%
-
Tax Rate 5.98% 32.89% 24.89% 27.68% 18.95% 26.30% 69.55% -
Total Cost 89,216 100,148 128,596 110,912 142,240 105,492 104,440 -2.58%
-
Net Worth 82,748 76,440 69,378 61,926 59,004 53,047 50,482 8.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 82,748 76,440 69,378 61,926 59,004 53,047 50,482 8.57%
NOSH 41,792 41,770 41,794 41,842 41,847 41,769 42,068 -0.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.02% 3.70% 6.16% 3.36% 8.39% 5.72% 0.42% -
ROE 21.76% 6.67% 11.01% 5.14% 15.21% 10.68% 1.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 263.62 248.98 327.90 274.29 371.02 267.88 249.30 0.93%
EPS 43.08 12.20 18.28 7.60 21.44 13.56 2.32 62.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.83 1.66 1.48 1.41 1.27 1.20 8.69%
Adjusted Per Share Value based on latest NOSH - 41,842
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 264.26 249.45 328.71 275.28 372.41 268.38 251.56 0.82%
EPS 43.18 12.22 18.33 7.63 21.52 13.59 2.34 62.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9848 1.8335 1.6641 1.4854 1.4153 1.2724 1.2109 8.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.77 0.85 0.65 0.56 0.60 0.69 0.47 -
P/RPS 0.29 0.34 0.20 0.20 0.16 0.26 0.19 7.29%
P/EPS 1.79 6.97 3.56 7.37 2.80 5.09 20.26 -33.23%
EY 55.95 14.35 28.12 13.57 35.73 19.65 4.94 49.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.39 0.38 0.43 0.54 0.39 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.79 0.84 0.78 0.69 0.62 0.58 0.43 -
P/RPS 0.30 0.34 0.24 0.25 0.17 0.22 0.17 9.91%
P/EPS 1.83 6.89 4.27 9.08 2.89 4.28 18.53 -31.98%
EY 54.53 14.52 23.44 11.01 34.58 23.38 5.40 46.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.47 0.47 0.44 0.46 0.36 1.76%

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