[SUPER] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 50.32%
YoY- 87.52%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 127,768 133,351 135,515 104,735 108,167 116,780 103,707 3.53%
PBT 10,783 7,493 14,136 5,076 1,033 2,364 2,125 31.07%
Tax -925 -3,480 -5,839 -1,216 543 -1,072 -2,106 -12.80%
NP 9,858 4,013 8,297 3,860 1,576 1,292 19 183.33%
-
NP to SH 8,872 2,291 5,761 3,501 1,867 1,325 19 178.40%
-
Tax Rate 8.58% 46.44% 41.31% 23.96% -52.57% 45.35% 99.11% -
Total Cost 117,910 129,338 127,218 100,875 106,591 115,488 103,688 2.16%
-
Net Worth 69,378 61,926 59,004 53,047 50,482 49,559 48,118 6.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,255 417 1,256 626 626 1,238 - -
Div Payout % 14.16% 18.24% 21.80% 17.91% 33.54% 93.47% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 69,378 61,926 59,004 53,047 50,482 49,559 48,118 6.28%
NOSH 41,794 41,842 41,847 41,769 42,068 41,999 41,842 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.72% 3.01% 6.12% 3.69% 1.46% 1.11% 0.02% -
ROE 12.79% 3.70% 9.76% 6.60% 3.70% 2.67% 0.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 305.71 318.70 323.83 250.74 257.12 278.05 247.85 3.55%
EPS 21.23 5.48 13.77 8.38 4.44 3.15 0.05 174.02%
DPS 3.00 1.00 3.00 1.50 1.50 3.00 0.00 -
NAPS 1.66 1.48 1.41 1.27 1.20 1.18 1.15 6.30%
Adjusted Per Share Value based on latest NOSH - 41,769
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 306.46 319.86 325.05 251.22 259.45 280.11 248.75 3.53%
EPS 21.28 5.50 13.82 8.40 4.48 3.18 0.05 174.13%
DPS 3.01 1.00 3.01 1.50 1.50 2.97 0.00 -
NAPS 1.6641 1.4854 1.4153 1.2724 1.2109 1.1887 1.1542 6.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.65 0.56 0.60 0.69 0.47 0.58 0.69 -
P/RPS 0.21 0.18 0.19 0.28 0.18 0.21 0.28 -4.67%
P/EPS 3.06 10.23 4.36 8.23 10.59 18.38 1,519.53 -64.44%
EY 32.66 9.78 22.94 12.15 9.44 5.44 0.07 178.36%
DY 4.62 1.79 5.00 2.17 3.19 5.17 0.00 -
P/NAPS 0.39 0.38 0.43 0.54 0.39 0.49 0.60 -6.92%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 -
Price 0.78 0.69 0.62 0.58 0.43 0.57 0.65 -
P/RPS 0.26 0.22 0.19 0.23 0.17 0.21 0.26 0.00%
P/EPS 3.67 12.60 4.50 6.92 9.69 18.07 1,431.44 -62.98%
EY 27.22 7.94 22.20 14.45 10.32 5.53 0.07 170.04%
DY 3.85 1.45 4.84 2.59 3.49 5.26 0.00 -
P/NAPS 0.47 0.47 0.44 0.46 0.36 0.48 0.57 -3.16%

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