[SUPER] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 5.73%
YoY- 78.32%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 119,066 150,003 106,690 107,651 114,112 110,546 85,768 5.61%
PBT 4,470 16,281 6,386 1,580 1,419 4,070 -1,982 -
Tax -2,060 -7,725 -1,440 595 -693 -2,570 -739 18.61%
NP 2,410 8,556 4,946 2,175 726 1,500 -2,721 -
-
NP to SH 1,309 5,613 4,173 1,974 1,107 1,500 -2,721 -
-
Tax Rate 46.09% 47.45% 22.55% -37.66% 48.84% 63.14% - -
Total Cost 116,656 141,447 101,744 105,476 113,386 109,046 88,489 4.70%
-
Net Worth 62,040 61,111 54,775 51,859 50,291 50,930 41,902 6.75%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 417 1,256 626 626 1,238 - - -
Div Payout % 31.92% 22.38% 15.02% 31.72% 111.88% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 62,040 61,111 54,775 51,859 50,291 50,930 41,902 6.75%
NOSH 41,637 41,857 41,813 41,822 41,909 41,746 19,953 13.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.02% 5.70% 4.64% 2.02% 0.64% 1.36% -3.17% -
ROE 2.11% 9.18% 7.62% 3.81% 2.20% 2.95% -6.49% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 285.96 358.37 255.16 257.40 272.28 264.81 429.84 -6.56%
EPS 3.14 13.41 9.98 4.72 2.64 3.59 -13.64 -
DPS 1.00 3.00 1.50 1.50 3.00 0.00 0.00 -
NAPS 1.49 1.46 1.31 1.24 1.20 1.22 2.10 -5.55%
Adjusted Per Share Value based on latest NOSH - 41,822
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 285.59 359.80 255.91 258.21 273.71 265.16 205.72 5.61%
EPS 3.14 13.46 10.01 4.73 2.66 3.60 -6.53 -
DPS 1.00 3.01 1.50 1.50 2.97 0.00 0.00 -
NAPS 1.4881 1.4658 1.3139 1.2439 1.2063 1.2216 1.0051 6.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.64 0.68 0.60 0.48 0.57 0.74 1.67 -
P/RPS 0.22 0.19 0.24 0.19 0.21 0.28 0.39 -9.09%
P/EPS 20.36 5.07 6.01 10.17 21.58 20.59 -12.25 -
EY 4.91 19.72 16.63 9.83 4.63 4.86 -8.17 -
DY 1.56 4.41 2.50 3.13 5.26 0.00 0.00 -
P/NAPS 0.43 0.47 0.46 0.39 0.47 0.61 0.80 -9.82%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 27/11/07 28/11/06 28/11/05 23/11/04 18/11/03 -
Price 0.60 0.59 0.56 0.65 0.46 0.75 2.13 -
P/RPS 0.21 0.16 0.22 0.25 0.17 0.28 0.50 -13.45%
P/EPS 19.09 4.40 5.61 13.77 17.41 20.87 -15.62 -
EY 5.24 22.73 17.82 7.26 5.74 4.79 -6.40 -
DY 1.67 5.08 2.68 2.31 6.52 0.00 0.00 -
P/NAPS 0.40 0.40 0.43 0.52 0.38 0.61 1.01 -14.29%

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