[SUPER] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -2.57%
YoY- 34.51%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 121,619 131,997 119,066 150,003 106,690 107,651 114,112 1.06%
PBT 8,905 11,585 4,470 16,281 6,386 1,580 1,419 35.79%
Tax -1,851 -510 -2,060 -7,725 -1,440 595 -693 17.78%
NP 7,054 11,075 2,410 8,556 4,946 2,175 726 46.05%
-
NP to SH 7,951 10,200 1,309 5,613 4,173 1,974 1,107 38.88%
-
Tax Rate 20.79% 4.40% 46.09% 47.45% 22.55% -37.66% 48.84% -
Total Cost 114,565 120,922 116,656 141,447 101,744 105,476 113,386 0.17%
-
Net Worth 78,997 70,683 62,040 61,111 54,775 51,859 50,291 7.81%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,090 1,255 417 1,256 626 626 1,238 9.11%
Div Payout % 26.29% 12.31% 31.92% 22.38% 15.02% 31.72% 111.88% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 78,997 70,683 62,040 61,111 54,775 51,859 50,291 7.81%
NOSH 41,797 41,824 41,637 41,857 41,813 41,822 41,909 -0.04%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.80% 8.39% 2.02% 5.70% 4.64% 2.02% 0.64% -
ROE 10.06% 14.43% 2.11% 9.18% 7.62% 3.81% 2.20% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 290.97 315.60 285.96 358.37 255.16 257.40 272.28 1.11%
EPS 19.02 24.39 3.14 13.41 9.98 4.72 2.64 38.95%
DPS 5.00 3.00 1.00 3.00 1.50 1.50 3.00 8.88%
NAPS 1.89 1.69 1.49 1.46 1.31 1.24 1.20 7.86%
Adjusted Per Share Value based on latest NOSH - 41,857
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 291.72 316.61 285.59 359.80 255.91 258.21 273.71 1.06%
EPS 19.07 24.47 3.14 13.46 10.01 4.73 2.66 38.83%
DPS 5.01 3.01 1.00 3.01 1.50 1.50 2.97 9.10%
NAPS 1.8948 1.6954 1.4881 1.4658 1.3139 1.2439 1.2063 7.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.72 0.98 0.64 0.68 0.60 0.48 0.57 -
P/RPS 0.25 0.31 0.22 0.19 0.24 0.19 0.21 2.94%
P/EPS 3.78 4.02 20.36 5.07 6.01 10.17 21.58 -25.18%
EY 26.42 24.89 4.91 19.72 16.63 9.83 4.63 33.65%
DY 6.94 3.06 1.56 4.41 2.50 3.13 5.26 4.72%
P/NAPS 0.38 0.58 0.43 0.47 0.46 0.39 0.47 -3.47%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 24/11/09 25/11/08 27/11/07 28/11/06 28/11/05 -
Price 0.75 0.72 0.60 0.59 0.56 0.65 0.46 -
P/RPS 0.26 0.23 0.21 0.16 0.22 0.25 0.17 7.33%
P/EPS 3.94 2.95 19.09 4.40 5.61 13.77 17.41 -21.92%
EY 25.36 33.87 5.24 22.73 17.82 7.26 5.74 28.08%
DY 6.67 4.17 1.67 5.08 2.68 2.31 6.52 0.37%
P/NAPS 0.40 0.43 0.40 0.40 0.43 0.52 0.38 0.85%

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