[SUPER] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -36.39%
YoY- 107.39%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 124,556 116,406 116,128 114,504 110,172 103,900 103,753 12.96%
PBT 11,776 14,069 14,204 16,630 22,288 4,375 5,258 71.26%
Tax -3,468 -2,956 -3,230 -3,482 -1,332 -1,795 -1,386 84.41%
NP 8,308 11,113 10,973 13,148 20,956 2,580 3,872 66.43%
-
NP to SH 8,112 9,894 9,745 11,452 18,004 4,018 4,829 41.35%
-
Tax Rate 29.45% 21.01% 22.74% 20.94% 5.98% 41.03% 26.36% -
Total Cost 116,248 105,293 105,154 101,356 89,216 101,320 99,881 10.65%
-
Net Worth 89,064 86,952 84,463 84,070 82,748 77,753 78,211 9.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,090 - - - 1,254 - -
Div Payout % - 21.13% - - - 31.21% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 89,064 86,952 84,463 84,070 82,748 77,753 78,211 9.05%
NOSH 41,814 41,804 41,813 41,826 41,792 41,802 41,824 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.67% 9.55% 9.45% 11.48% 19.02% 2.48% 3.73% -
ROE 9.11% 11.38% 11.54% 13.62% 21.76% 5.17% 6.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 297.88 278.46 277.73 273.76 263.62 248.55 248.07 12.98%
EPS 19.40 23.66 23.31 27.38 43.08 9.61 11.55 41.34%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.13 2.08 2.02 2.01 1.98 1.86 1.87 9.07%
Adjusted Per Share Value based on latest NOSH - 41,808
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 298.76 279.21 278.55 274.65 264.26 249.22 248.86 12.96%
EPS 19.46 23.73 23.38 27.47 43.18 9.64 11.58 41.39%
DPS 0.00 5.01 0.00 0.00 0.00 3.01 0.00 -
NAPS 2.1363 2.0857 2.0259 2.0165 1.9848 1.865 1.876 9.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.20 0.82 0.83 0.85 0.77 0.79 0.93 -
P/RPS 0.40 0.29 0.30 0.31 0.29 0.32 0.37 5.33%
P/EPS 6.19 3.46 3.56 3.10 1.79 8.22 8.05 -16.08%
EY 16.17 28.86 28.08 32.21 55.95 12.17 12.42 19.25%
DY 0.00 6.10 0.00 0.00 0.00 3.80 0.00 -
P/NAPS 0.56 0.39 0.41 0.42 0.39 0.42 0.50 7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 -
Price 1.06 0.945 0.88 0.87 0.79 0.76 0.82 -
P/RPS 0.36 0.34 0.32 0.32 0.30 0.31 0.33 5.97%
P/EPS 5.46 3.99 3.78 3.18 1.83 7.91 7.10 -16.07%
EY 18.30 25.04 26.48 31.47 54.53 12.65 14.08 19.11%
DY 0.00 5.29 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.50 0.45 0.44 0.43 0.40 0.41 0.44 8.90%

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