[SUPER] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 349.58%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 113,182 111,883 135,004 118,449 148,275 117,856 102,378 1.68%
PBT 11,085 6,711 9,294 7,851 14,801 8,630 2,177 31.13%
Tax -3,178 -892 -1,847 -1,017 -6,864 -2,137 106 -
NP 7,907 5,819 7,447 6,834 7,937 6,493 2,283 22.98%
-
NP to SH 7,705 6,964 6,783 5,885 5,218 5,005 2,541 20.28%
-
Tax Rate 28.67% 13.29% 19.87% 12.95% 46.38% 24.76% -4.87% -
Total Cost 105,275 106,064 127,557 111,615 140,338 111,363 100,095 0.84%
-
Net Worth 84,370 78,158 71,495 66,910 60,966 55,246 50,599 8.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,244 2,090 1,255 417 1,256 626 626 12.11%
Div Payout % 16.15% 30.02% 18.52% 7.10% 24.07% 12.53% 24.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,370 78,158 71,495 66,910 60,966 55,246 50,599 8.88%
NOSH 41,767 41,796 41,809 41,818 41,757 41,853 41,475 0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.99% 5.20% 5.52% 5.77% 5.35% 5.51% 2.23% -
ROE 9.13% 8.91% 9.49% 8.80% 8.56% 9.06% 5.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 270.98 267.69 322.90 283.24 355.09 281.59 246.84 1.56%
EPS 18.45 16.66 16.22 14.07 12.50 11.96 6.13 20.13%
DPS 3.00 5.00 3.00 1.00 3.00 1.50 1.50 12.23%
NAPS 2.02 1.87 1.71 1.60 1.46 1.32 1.22 8.75%
Adjusted Per Share Value based on latest NOSH - 41,818
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 271.48 268.36 323.82 284.11 355.65 282.69 245.56 1.68%
EPS 18.48 16.70 16.27 14.12 12.52 12.01 6.09 20.30%
DPS 2.98 5.01 3.01 1.00 3.01 1.50 1.50 12.10%
NAPS 2.0237 1.8747 1.7149 1.6049 1.4623 1.3251 1.2137 8.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.83 0.93 0.69 0.65 0.60 0.61 0.57 -
P/RPS 0.31 0.35 0.21 0.23 0.17 0.22 0.23 5.09%
P/EPS 4.50 5.58 4.25 4.62 4.80 5.10 9.30 -11.38%
EY 22.23 17.92 23.51 21.65 20.83 19.60 10.75 12.86%
DY 3.61 5.38 4.35 1.54 5.00 2.46 2.63 5.41%
P/NAPS 0.41 0.50 0.40 0.41 0.41 0.46 0.47 -2.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 -
Price 0.88 0.82 0.74 0.65 0.58 0.58 0.64 -
P/RPS 0.32 0.31 0.23 0.23 0.16 0.21 0.26 3.51%
P/EPS 4.77 4.92 4.56 4.62 4.64 4.85 10.45 -12.24%
EY 20.96 20.32 21.92 21.65 21.54 20.62 9.57 13.94%
DY 3.41 6.10 4.05 1.54 5.17 2.59 2.34 6.47%
P/NAPS 0.44 0.44 0.43 0.41 0.40 0.44 0.52 -2.74%

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