[SUPER] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -24.46%
YoY- -31.76%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 139,987 138,769 137,108 130,624 123,884 124,693 125,932 7.31%
PBT 14,485 13,301 11,554 9,696 10,445 8,958 9,906 28.85%
Tax -3,983 -3,466 -3,858 -3,324 -2,869 -2,910 -2,938 22.51%
NP 10,502 9,834 7,696 6,372 7,576 6,048 6,968 31.48%
-
NP to SH 9,518 8,726 6,770 5,536 7,329 5,705 6,710 26.27%
-
Tax Rate 27.50% 26.06% 33.39% 34.28% 27.47% 32.48% 29.66% -
Total Cost 129,485 128,934 129,412 124,252 116,308 118,645 118,964 5.81%
-
Net Worth 100,562 96,839 95,281 93,242 92,381 89,006 89,940 7.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,562 96,839 95,281 93,242 92,381 89,006 89,940 7.73%
NOSH 41,727 41,741 41,790 41,812 41,801 41,787 41,832 -0.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.50% 7.09% 5.61% 4.88% 6.12% 4.85% 5.53% -
ROE 9.46% 9.01% 7.11% 5.94% 7.93% 6.41% 7.46% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.48 332.45 328.09 312.40 296.36 298.40 301.04 7.49%
EPS 22.81 20.91 16.20 13.24 17.53 13.65 16.04 26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.32 2.28 2.23 2.21 2.13 2.15 7.91%
Adjusted Per Share Value based on latest NOSH - 41,812
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.77 332.85 328.87 313.32 297.15 299.09 302.06 7.31%
EPS 22.83 20.93 16.24 13.28 17.58 13.68 16.09 26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4121 2.3228 2.2854 2.2365 2.2159 2.1349 2.1573 7.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.73 1.30 1.45 1.42 1.18 1.18 1.15 -
P/RPS 0.81 0.39 0.44 0.45 0.40 0.40 0.38 65.70%
P/EPS 11.97 6.22 8.95 10.73 6.73 8.64 7.17 40.77%
EY 8.36 16.08 11.17 9.32 14.86 11.57 13.95 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.56 0.64 0.64 0.53 0.55 0.53 65.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 25/11/14 28/08/14 27/05/14 25/02/14 26/11/13 -
Price 3.11 1.50 1.34 1.50 1.20 1.18 1.15 -
P/RPS 0.93 0.45 0.41 0.48 0.40 0.40 0.38 81.70%
P/EPS 13.63 7.17 8.27 11.33 6.84 8.64 7.17 53.51%
EY 7.33 13.94 12.09 8.83 14.61 11.57 13.95 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.65 0.59 0.67 0.54 0.55 0.53 81.04%

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