[SUPER] YoY Cumulative 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- 411.97%
YoY- 48.81%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,096 77,815 104,380 91,575 116,600 92,998 72,291 3.15%
PBT 10,653 3,944 8,058 8,068 10,393 7,884 3,563 20.00%
Tax -2,423 -1,040 -1,979 -725 -3,580 -2,366 -2,170 1.85%
NP 8,230 2,904 6,079 7,343 6,813 5,518 1,393 34.41%
-
NP to SH 7,309 3,622 5,568 6,543 4,397 4,113 1,437 31.10%
-
Tax Rate 22.74% 26.37% 24.56% 8.99% 34.45% 30.01% 60.90% -
Total Cost 78,866 74,911 98,301 84,232 109,787 87,480 70,898 1.78%
-
Net Worth 84,463 78,211 71,481 66,893 61,023 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 61,023 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 8.65% 4.63% 7.79% 9.78% 7.21% 7.45% 2.82% -
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 208.30 186.05 249.70 219.04 278.97 222.49 172.94 3.14%
EPS 17.48 8.66 13.32 15.65 10.52 9.84 3.44 31.08%
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 208.91 186.65 250.37 219.65 279.68 223.07 173.40 3.15%
EPS 17.53 8.69 13.36 15.69 10.55 9.87 3.45 31.08%
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 0.40 0.50 0.28 0.30 0.22 0.27 0.33 3.25%
P/EPS 4.75 10.74 5.18 4.15 5.70 6.20 16.58 -18.79%
EY 21.06 9.31 19.30 24.08 17.53 16.13 6.03 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 0.42 0.44 0.30 0.30 0.21 0.26 0.37 2.13%
P/EPS 5.03 9.47 5.56 4.15 5.51 5.89 18.62 -19.58%
EY 19.86 10.56 18.00 24.08 18.14 16.97 5.37 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