[SUPER] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 241.31%
YoY- 48.81%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 116,128 103,753 139,173 122,100 155,466 123,997 96,388 3.15%
PBT 14,204 5,258 10,744 10,757 13,857 10,512 4,750 20.00%
Tax -3,230 -1,386 -2,638 -966 -4,773 -3,154 -2,893 1.85%
NP 10,973 3,872 8,105 9,790 9,084 7,357 1,857 34.42%
-
NP to SH 9,745 4,829 7,424 8,724 5,862 5,484 1,916 31.10%
-
Tax Rate 22.74% 26.36% 24.55% 8.98% 34.44% 30.00% 60.91% -
Total Cost 105,154 99,881 131,068 112,309 146,382 116,640 94,530 1.78%
-
Net Worth 84,463 78,211 71,481 66,893 61,022 55,174 50,998 8.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,463 78,211 71,481 66,893 61,022 55,174 50,998 8.76%
NOSH 41,813 41,824 41,801 41,808 41,796 41,798 41,802 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.45% 3.73% 5.82% 8.02% 5.84% 5.93% 1.93% -
ROE 11.54% 6.17% 10.39% 13.04% 9.61% 9.94% 3.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 277.73 248.07 332.94 292.05 371.96 296.65 230.58 3.14%
EPS 23.31 11.55 17.76 20.87 14.03 13.12 4.59 31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.87 1.71 1.60 1.46 1.32 1.22 8.75%
Adjusted Per Share Value based on latest NOSH - 41,818
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 278.55 248.86 333.82 292.87 372.90 297.42 231.20 3.15%
EPS 23.38 11.58 17.81 20.93 14.06 13.15 4.60 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0259 1.876 1.7145 1.6045 1.4637 1.3234 1.2233 8.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.83 0.93 0.69 0.65 0.60 0.61 0.57 -
P/RPS 0.30 0.37 0.21 0.22 0.16 0.21 0.25 3.08%
P/EPS 3.56 8.05 3.89 3.12 4.28 4.65 12.44 -18.80%
EY 28.08 12.42 25.74 32.10 23.38 21.51 8.04 23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.40 0.41 0.41 0.46 0.47 -2.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 -
Price 0.88 0.82 0.74 0.65 0.58 0.58 0.64 -
P/RPS 0.32 0.33 0.22 0.22 0.16 0.20 0.28 2.24%
P/EPS 3.78 7.10 4.17 3.12 4.13 4.42 13.96 -19.55%
EY 26.48 14.08 24.00 32.10 24.18 22.62 7.16 24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.43 0.41 0.40 0.44 0.52 -2.74%

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