[SUPER] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 57.13%
YoY- 236.72%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 117,856 102,378 115,255 112,871 91,290 77,085 77,159 7.31%
PBT 8,630 2,177 916 4,907 -772 -1,283 4,568 11.17%
Tax -2,137 106 -336 -2,550 -952 -1,785 -1,386 7.47%
NP 6,493 2,283 580 2,357 -1,724 -3,068 3,182 12.61%
-
NP to SH 5,005 2,541 554 2,357 -1,724 -3,068 3,182 7.83%
-
Tax Rate 24.76% -4.87% 36.68% 51.97% - - 30.34% -
Total Cost 111,363 100,095 114,675 110,514 93,014 80,153 73,977 7.05%
-
Net Worth 55,246 50,599 55,860 50,940 41,001 43,385 44,841 3.53%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 626 626 1,238 - - - - -
Div Payout % 12.53% 24.64% 223.55% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 55,246 50,599 55,860 50,940 41,001 43,385 44,841 3.53%
NOSH 41,853 41,475 42,000 41,754 19,903 19,901 19,411 13.65%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.51% 2.23% 0.50% 2.09% -1.89% -3.98% 4.12% -
ROE 9.06% 5.02% 0.99% 4.63% -4.20% -7.07% 7.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 281.59 246.84 274.42 270.32 458.66 387.33 397.49 -5.58%
EPS 11.96 6.13 1.32 5.64 -8.66 -15.42 16.39 -5.11%
DPS 1.50 1.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 1.33 1.22 2.06 2.18 2.31 -8.90%
Adjusted Per Share Value based on latest NOSH - 41,754
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 282.69 245.56 276.45 270.73 218.97 184.90 185.07 7.31%
EPS 12.01 6.09 1.33 5.65 -4.14 -7.36 7.63 7.85%
DPS 1.50 1.50 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.3251 1.2137 1.3399 1.2219 0.9835 1.0406 1.0756 3.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.61 0.57 0.49 0.75 2.27 1.51 2.06 -
P/RPS 0.22 0.23 0.18 0.28 0.49 0.39 0.52 -13.35%
P/EPS 5.10 9.30 37.15 13.29 -26.21 -9.80 12.57 -13.95%
EY 19.60 10.75 2.69 7.53 -3.82 -10.21 7.96 16.19%
DY 2.46 2.63 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.37 0.61 1.10 0.69 0.89 -10.41%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 28/02/03 27/02/02 -
Price 0.58 0.64 0.50 0.70 1.04 1.50 2.00 -
P/RPS 0.21 0.26 0.18 0.26 0.23 0.39 0.50 -13.45%
P/EPS 4.85 10.45 37.91 12.40 -12.01 -9.73 12.20 -14.24%
EY 20.62 9.57 2.64 8.06 -8.33 -10.28 8.20 16.60%
DY 2.59 2.34 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.38 0.57 0.50 0.69 0.87 -10.73%

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