[SUPER] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 36.64%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 102,378 115,255 112,871 91,290 77,085 77,159 79,426 4.31%
PBT 2,177 916 4,907 -772 -1,283 4,568 8,827 -20.80%
Tax 106 -336 -2,550 -952 -1,785 -1,386 -2,504 -
NP 2,283 580 2,357 -1,724 -3,068 3,182 6,323 -15.60%
-
NP to SH 2,541 554 2,357 -1,724 -3,068 3,182 6,323 -14.09%
-
Tax Rate -4.87% 36.68% 51.97% - - 30.34% 28.37% -
Total Cost 100,095 114,675 110,514 93,014 80,153 73,977 73,103 5.37%
-
Net Worth 50,599 55,860 50,940 41,001 43,385 44,841 43,031 2.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 626 1,238 - - - - - -
Div Payout % 24.64% 223.55% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 50,599 55,860 50,940 41,001 43,385 44,841 43,031 2.73%
NOSH 41,475 42,000 41,754 19,903 19,901 19,411 19,921 12.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.23% 0.50% 2.09% -1.89% -3.98% 4.12% 7.96% -
ROE 5.02% 0.99% 4.63% -4.20% -7.07% 7.10% 14.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 246.84 274.42 270.32 458.66 387.33 397.49 398.69 -7.67%
EPS 6.13 1.32 5.64 -8.66 -15.42 16.39 31.74 -23.96%
DPS 1.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.33 1.22 2.06 2.18 2.31 2.16 -9.07%
Adjusted Per Share Value based on latest NOSH - 19,903
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 245.56 276.45 270.73 218.97 184.90 185.07 190.51 4.31%
EPS 6.09 1.33 5.65 -4.14 -7.36 7.63 15.17 -14.10%
DPS 1.50 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2137 1.3399 1.2219 0.9835 1.0406 1.0756 1.0321 2.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.49 0.75 2.27 1.51 2.06 1.80 -
P/RPS 0.23 0.18 0.28 0.49 0.39 0.52 0.45 -10.57%
P/EPS 9.30 37.15 13.29 -26.21 -9.80 12.57 5.67 8.59%
EY 10.75 2.69 7.53 -3.82 -10.21 7.96 17.63 -7.91%
DY 2.63 6.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.61 1.10 0.69 0.89 0.83 -9.03%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 25/02/04 28/02/03 27/02/02 23/02/01 -
Price 0.64 0.50 0.70 1.04 1.50 2.00 1.59 -
P/RPS 0.26 0.18 0.26 0.23 0.39 0.50 0.40 -6.92%
P/EPS 10.45 37.91 12.40 -12.01 -9.73 12.20 5.01 13.02%
EY 9.57 2.64 8.06 -8.33 -10.28 8.20 19.96 -11.52%
DY 2.34 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.57 0.50 0.69 0.87 0.74 -5.70%

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