[SUPER] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 28.72%
YoY- 358.66%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 118,449 148,275 117,856 102,378 115,255 112,871 91,290 4.43%
PBT 7,851 14,801 8,630 2,177 916 4,907 -772 -
Tax -1,017 -6,864 -2,137 106 -336 -2,550 -952 1.10%
NP 6,834 7,937 6,493 2,283 580 2,357 -1,724 -
-
NP to SH 5,885 5,218 5,005 2,541 554 2,357 -1,724 -
-
Tax Rate 12.95% 46.38% 24.76% -4.87% 36.68% 51.97% - -
Total Cost 111,615 140,338 111,363 100,095 114,675 110,514 93,014 3.08%
-
Net Worth 66,910 60,966 55,246 50,599 55,860 50,940 41,001 8.49%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 417 1,256 626 626 1,238 - - -
Div Payout % 7.10% 24.07% 12.53% 24.64% 223.55% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 66,910 60,966 55,246 50,599 55,860 50,940 41,001 8.49%
NOSH 41,818 41,757 41,853 41,475 42,000 41,754 19,903 13.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.77% 5.35% 5.51% 2.23% 0.50% 2.09% -1.89% -
ROE 8.80% 8.56% 9.06% 5.02% 0.99% 4.63% -4.20% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 283.24 355.09 281.59 246.84 274.42 270.32 458.66 -7.71%
EPS 14.07 12.50 11.96 6.13 1.32 5.64 -8.66 -
DPS 1.00 3.00 1.50 1.50 3.00 0.00 0.00 -
NAPS 1.60 1.46 1.32 1.22 1.33 1.22 2.06 -4.12%
Adjusted Per Share Value based on latest NOSH - 41,475
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 284.11 355.65 282.69 245.56 276.45 270.73 218.97 4.43%
EPS 14.12 12.52 12.01 6.09 1.33 5.65 -4.14 -
DPS 1.00 3.01 1.50 1.50 2.97 0.00 0.00 -
NAPS 1.6049 1.4623 1.3251 1.2137 1.3399 1.2219 0.9835 8.49%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.65 0.60 0.61 0.57 0.49 0.75 2.27 -
P/RPS 0.23 0.17 0.22 0.23 0.18 0.28 0.49 -11.83%
P/EPS 4.62 4.80 5.10 9.30 37.15 13.29 -26.21 -
EY 21.65 20.83 19.60 10.75 2.69 7.53 -3.82 -
DY 1.54 5.00 2.46 2.63 6.12 0.00 0.00 -
P/NAPS 0.41 0.41 0.46 0.47 0.37 0.61 1.10 -15.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 12/02/10 24/02/09 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 -
Price 0.65 0.58 0.58 0.64 0.50 0.70 1.04 -
P/RPS 0.23 0.16 0.21 0.26 0.18 0.26 0.23 0.00%
P/EPS 4.62 4.64 4.85 10.45 37.91 12.40 -12.01 -
EY 21.65 21.54 20.62 9.57 2.64 8.06 -8.33 -
DY 1.54 5.17 2.59 2.34 6.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.44 0.52 0.38 0.57 0.50 -3.25%

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