[SUPER] YoY TTM Result on 31-Mar-2007 [#4]

Stock

[SUPER] SUPER ENTERPRISE HOLDINGS BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- -8.34%

YoY- 55.58%

Quarter Report

SUPER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	122,199	143,474	124,673	102,981	111,378	115,643	97,540	3.82%
YoY %	-14.83%	15.08%	21.06%	-7.54%	-3.69%	18.56%	-	-
Horiz. %	125.28%	147.09%	127.82%	105.58%	114.19%	118.56%	100.00%	-
PBT	9,304	10,176	12,291	3,263	711	4,031	-391	-
YoY %	-8.57%	-17.21%	276.68%	358.93%	-82.36%	1,130.95%	-	-
Horiz. %	-2,379.54%	-2,602.56%	-3,143.48%	-834.53%	-181.84%	-1,030.95%	100.00%	-
Tax	-594	-3,872	-5,649	-894	597	-1,626	-1,720	-16.23%
YoY %	84.66%	31.46%	-531.88%	-249.75%	136.72%	5.47%	-	-
Horiz. %	34.53%	225.12%	328.43%	51.98%	-34.71%	94.53%	100.00%	-
NP	8,710	6,304	6,642	2,369	1,308	2,405	-2,111	-
YoY %	38.17%	-5.09%	180.37%	81.12%	-45.61%	213.93%	-	-
Horiz. %	-412.60%	-298.63%	-314.64%	-112.22%	-61.96%	-113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,757	3,739	4,934	2,329	1,497	2,405	-2,111	-
YoY %	107.46%	-24.22%	111.85%	55.58%	-37.75%	213.93%	-	-
Horiz. %	-367.46%	-177.12%	-233.73%	-110.33%	-70.91%	-113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.38%	38.05%	45.96%	27.40%	-83.97%	40.34%	-	-
YoY %	-83.23%	-17.21%	67.74%	132.63%	-308.16%	0.00%	-	-
Horiz. %	15.82%	94.32%	113.93%	67.92%	-208.16%	100.00%	-	-
Total Cost	113,489	137,170	118,031	100,612	110,070	113,238	99,651	2.18%
YoY %	-17.26%	16.22%	17.31%	-8.59%	-2.80%	13.63%	-	-
Horiz. %	113.89%	137.65%	118.44%	100.96%	110.46%	113.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,866	60,584	41,872	41,798	41,746	48,712	35,000	3.02%
YoY %	-30.90%	44.69%	0.18%	0.12%	-14.30%	39.18%	-	-
Horiz. %	119.62%	173.10%	119.63%	119.42%	119.27%	139.18%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	1,255	417	1,256	626	626	1,238	-	-
YoY %	200.96%	-66.80%	100.64%	0.00%	-49.43%	0.00%	-	-
Horiz. %	101.37%	33.68%	101.45%	50.57%	50.57%	100.00%	-	-
Div Payout %	16.19%	11.17%	25.46%	26.92%	41.83%	51.50%	-	-
YoY %	44.94%	-56.13%	-5.42%	-35.64%	-18.78%	0.00%	-	-
Horiz. %	31.44%	21.69%	49.44%	52.27%	81.22%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	41,866	60,584	41,872	41,798	41,746	48,712	35,000	3.02%
YoY %	-30.90%	44.69%	0.18%	0.12%	-14.30%	39.18%	-	-
Horiz. %	119.62%	173.10%	119.63%	119.42%	119.27%	139.18%	100.00%	-
NOSH	41,866	41,782	41,872	41,798	41,746	41,282	31,250	4.99%
YoY %	0.20%	-0.21%	0.18%	0.12%	1.12%	32.10%	-	-
Horiz. %	133.97%	133.70%	133.99%	133.75%	133.59%	132.10%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	7.13%	4.39%	5.33%	2.30%	1.17%	2.08%	-2.16%	-
YoY %	62.41%	-17.64%	131.74%	96.58%	-43.75%	196.30%	-	-
Horiz. %	-330.09%	-203.24%	-246.76%	-106.48%	-54.17%	-96.30%	100.00%	-
ROE	18.53%	6.17%	11.78%	5.57%	3.59%	4.94%	-6.03%	-
YoY %	200.32%	-47.62%	111.49%	55.15%	-27.33%	181.92%	-	-
Horiz. %	-307.30%	-102.32%	-195.36%	-92.37%	-59.54%	-81.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	291.88	343.39	297.75	246.38	266.80	280.13	312.13	-1.11%
YoY %	-15.00%	15.33%	20.85%	-7.65%	-4.76%	-10.25%	-	-
Horiz. %	93.51%	110.02%	95.39%	78.94%	85.48%	89.75%	100.00%	-
EPS	18.53	8.95	11.78	5.57	3.59	5.83	-6.76	-
YoY %	107.04%	-24.02%	111.49%	55.15%	-38.42%	186.24%	-	-
Horiz. %	-274.11%	-132.40%	-174.26%	-82.40%	-53.11%	-86.24%	100.00%	-
DPS	3.00	1.00	3.00	1.50	1.50	3.00	0.00	-
YoY %	200.00%	-66.67%	100.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	100.00%	33.33%	100.00%	50.00%	50.00%	100.00%	-	-
NAPS	1.00	1.45	1.00	1.00	1.00	1.18	1.12	-1.87%
YoY %	-31.03%	45.00%	0.00%	0.00%	-15.25%	5.36%	-	-
Horiz. %	89.29%	129.46%	89.29%	89.29%	89.29%	105.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 41,798
RPS	293.11	344.14	299.04	247.01	267.15	277.38	233.96	3.82%
YoY %	-14.83%	15.08%	21.06%	-7.54%	-3.69%	18.56%	-	-
Horiz. %	125.28%	147.09%	127.82%	105.58%	114.19%	118.56%	100.00%	-
EPS	18.61	8.97	11.83	5.59	3.59	5.77	-5.06	-
YoY %	107.47%	-24.18%	111.63%	55.71%	-37.78%	214.03%	-	-
Horiz. %	-367.79%	-177.27%	-233.79%	-110.47%	-70.95%	-114.03%	100.00%	-
DPS	3.01	1.00	3.01	1.50	1.50	2.97	0.00	-
YoY %	201.00%	-66.78%	100.67%	0.00%	-49.49%	0.00%	-	-
Horiz. %	101.35%	33.67%	101.35%	50.51%	50.51%	100.00%	-	-
NAPS	1.0042	1.4532	1.0043	1.0026	1.0013	1.1684	0.8395	3.02%
YoY %	-30.90%	44.70%	0.17%	0.13%	-14.30%	39.18%	-	-
Horiz. %	119.62%	173.10%	119.63%	119.43%	119.27%	139.18%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.60	0.55	0.55	0.56	0.45	0.68	0.98	-
P/RPS	0.21	0.16	0.18	0.23	0.17	0.24	0.31	-6.28%
YoY %	31.25%	-11.11%	-21.74%	35.29%	-29.17%	-22.58%	-	-
Horiz. %	67.74%	51.61%	58.06%	74.19%	54.84%	77.42%	100.00%	-
P/EPS	3.24	6.15	4.67	10.05	12.55	11.67	-14.51	-
YoY %	-47.32%	31.69%	-53.53%	-19.92%	7.54%	180.43%	-	-
Horiz. %	-22.33%	-42.38%	-32.18%	-69.26%	-86.49%	-80.43%	100.00%	-
EY	30.88	16.27	21.42	9.95	7.97	8.57	-6.89	-
YoY %	89.80%	-24.04%	115.28%	24.84%	-7.00%	224.38%	-	-
Horiz. %	-448.19%	-236.14%	-310.89%	-144.41%	-115.67%	-124.38%	100.00%	-
DY	5.00	1.82	5.45	2.68	3.33	4.41	0.00	-
YoY %	174.73%	-66.61%	103.36%	-19.52%	-24.49%	0.00%	-	-
Horiz. %	113.38%	41.27%	123.58%	60.77%	75.51%	100.00%	-	-
P/NAPS	0.60	0.38	0.55	0.56	0.45	0.58	0.88	-6.18%
YoY %	57.89%	-30.91%	-1.79%	24.44%	-22.41%	-34.09%	-	-
Horiz. %	68.18%	43.18%	62.50%	63.64%	51.14%	65.91%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	26/05/09	27/05/08	30/05/07	16/06/06	27/05/05	28/05/04	-
Price	0.63	0.55	0.58	0.60	0.50	0.60	0.72	-
P/RPS	0.22	0.16	0.19	0.24	0.19	0.21	0.23	-0.73%
YoY %	37.50%	-15.79%	-20.83%	26.32%	-9.52%	-8.70%	-	-
Horiz. %	95.65%	69.57%	82.61%	104.35%	82.61%	91.30%	100.00%	-
P/EPS	3.40	6.15	4.92	10.77	13.94	10.30	-10.66	-
YoY %	-44.72%	25.00%	-54.32%	-22.74%	35.34%	196.62%	-	-
Horiz. %	-31.89%	-57.69%	-46.15%	-101.03%	-130.77%	-96.62%	100.00%	-
EY	29.41	16.27	20.32	9.29	7.17	9.71	-9.38	-
YoY %	80.76%	-19.93%	118.73%	29.57%	-26.16%	203.52%	-	-
Horiz. %	-313.54%	-173.45%	-216.63%	-99.04%	-76.44%	-103.52%	100.00%	-
DY	4.76	1.82	5.17	2.50	3.00	5.00	0.00	-
YoY %	161.54%	-64.80%	106.80%	-16.67%	-40.00%	0.00%	-	-
Horiz. %	95.20%	36.40%	103.40%	50.00%	60.00%	100.00%	-	-
P/NAPS	0.63	0.38	0.58	0.60	0.50	0.51	0.64	-0.26%
YoY %	65.79%	-34.48%	-3.33%	20.00%	-1.96%	-20.31%	-	-
Horiz. %	98.44%	59.38%	90.62%	93.75%	78.12%	79.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos