[SUPER] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 113.91%
YoY- 155.61%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 69,767 59,969 84,377 59,047 55,338 59,065 60,596 2.37%
PBT 5,437 3,156 8,862 4,873 1,750 881 3,493 7.64%
Tax -1,282 -1,365 -3,177 -1,102 -556 -554 -1,487 -2.44%
NP 4,155 1,791 5,685 3,771 1,194 327 2,006 12.89%
-
NP to SH 3,720 1,278 3,708 3,029 1,185 708 2,006 10.83%
-
Tax Rate 23.58% 43.25% 35.85% 22.61% 31.77% 62.88% 42.57% -
Total Cost 65,612 58,178 78,692 55,276 54,144 58,738 58,590 1.90%
-
Net Worth 70,638 62,229 61,033 54,806 51,922 50,272 50,985 5.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 70,638 62,229 61,033 54,806 51,922 50,272 50,985 5.58%
NOSH 41,797 41,764 41,803 41,837 41,872 41,893 41,791 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.96% 2.99% 6.74% 6.39% 2.16% 0.55% 3.31% -
ROE 5.27% 2.05% 6.08% 5.53% 2.28% 1.41% 3.93% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 166.92 143.59 201.84 141.14 132.16 140.99 145.00 2.37%
EPS 8.90 3.06 8.87 7.24 2.83 1.69 4.80 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.49 1.46 1.31 1.24 1.20 1.22 5.57%
Adjusted Per Share Value based on latest NOSH - 41,813
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 167.34 143.84 202.39 141.63 132.73 141.67 145.35 2.37%
EPS 8.92 3.07 8.89 7.27 2.84 1.70 4.81 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6943 1.4926 1.464 1.3146 1.2454 1.2058 1.2229 5.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.98 0.64 0.68 0.60 0.48 0.57 0.74 -
P/RPS 0.59 0.45 0.34 0.43 0.36 0.40 0.51 2.45%
P/EPS 11.01 20.92 7.67 8.29 16.96 33.73 15.42 -5.45%
EY 9.08 4.78 13.04 12.07 5.90 2.96 6.49 5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.47 0.46 0.39 0.47 0.61 -0.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 25/11/08 27/11/07 28/11/06 28/11/05 23/11/04 -
Price 0.72 0.60 0.59 0.56 0.65 0.46 0.75 -
P/RPS 0.43 0.42 0.29 0.40 0.49 0.33 0.52 -3.11%
P/EPS 8.09 19.61 6.65 7.73 22.97 27.22 15.62 -10.38%
EY 12.36 5.10 15.03 12.93 4.35 3.67 6.40 11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.40 0.43 0.52 0.38 0.61 -5.65%

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