[SUPER] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -17.28%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 130,624 123,884 124,693 125,932 124,556 116,406 116,128 8.18%
PBT 9,696 10,445 8,958 9,906 11,776 14,069 14,204 -22.52%
Tax -3,324 -2,869 -2,910 -2,938 -3,468 -2,956 -3,230 1.93%
NP 6,372 7,576 6,048 6,968 8,308 11,113 10,973 -30.46%
-
NP to SH 5,536 7,329 5,705 6,710 8,112 9,894 9,745 -31.47%
-
Tax Rate 34.28% 27.47% 32.48% 29.66% 29.45% 21.01% 22.74% -
Total Cost 124,252 116,308 118,645 118,964 116,248 105,293 105,154 11.80%
-
Net Worth 93,242 92,381 89,006 89,940 89,064 86,952 84,463 6.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 2,090 - -
Div Payout % - - - - - 21.13% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 93,242 92,381 89,006 89,940 89,064 86,952 84,463 6.83%
NOSH 41,812 41,801 41,787 41,832 41,814 41,804 41,813 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.88% 6.12% 4.85% 5.53% 6.67% 9.55% 9.45% -
ROE 5.94% 7.93% 6.41% 7.46% 9.11% 11.38% 11.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 312.40 296.36 298.40 301.04 297.88 278.46 277.73 8.18%
EPS 13.24 17.53 13.65 16.04 19.40 23.66 23.31 -31.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.23 2.21 2.13 2.15 2.13 2.08 2.02 6.83%
Adjusted Per Share Value based on latest NOSH - 41,861
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 313.32 297.15 299.09 302.06 298.76 279.21 278.55 8.18%
EPS 13.28 17.58 13.68 16.09 19.46 23.73 23.38 -31.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.01 0.00 -
NAPS 2.2365 2.2159 2.1349 2.1573 2.1363 2.0857 2.0259 6.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.18 1.18 1.15 1.20 0.82 0.83 -
P/RPS 0.45 0.40 0.40 0.38 0.40 0.29 0.30 31.13%
P/EPS 10.73 6.73 8.64 7.17 6.19 3.46 3.56 109.07%
EY 9.32 14.86 11.57 13.95 16.17 28.86 28.08 -52.15%
DY 0.00 0.00 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 0.64 0.53 0.55 0.53 0.56 0.39 0.41 34.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 25/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 1.50 1.20 1.18 1.15 1.06 0.945 0.88 -
P/RPS 0.48 0.40 0.40 0.38 0.36 0.34 0.32 31.13%
P/EPS 11.33 6.84 8.64 7.17 5.46 3.99 3.78 108.30%
EY 8.83 14.61 11.57 13.95 18.30 25.04 26.48 -52.00%
DY 0.00 0.00 0.00 0.00 0.00 5.29 0.00 -
P/NAPS 0.67 0.54 0.55 0.53 0.50 0.45 0.44 32.45%

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