[SUPER] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 28.9%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 144,584 139,987 138,769 137,108 130,624 123,884 124,693 10.40%
PBT 15,224 14,485 13,301 11,554 9,696 10,445 8,958 42.54%
Tax -5,168 -3,983 -3,466 -3,858 -3,324 -2,869 -2,910 46.80%
NP 10,056 10,502 9,834 7,696 6,372 7,576 6,048 40.47%
-
NP to SH 9,172 9,518 8,726 6,770 5,536 7,329 5,705 37.35%
-
Tax Rate 33.95% 27.50% 26.06% 33.39% 34.28% 27.47% 32.48% -
Total Cost 134,528 129,485 128,934 129,412 124,252 116,308 118,645 8.76%
-
Net Worth 102,976 100,562 96,839 95,281 93,242 92,381 89,006 10.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 102,976 100,562 96,839 95,281 93,242 92,381 89,006 10.23%
NOSH 41,690 41,727 41,741 41,790 41,812 41,801 41,787 -0.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.96% 7.50% 7.09% 5.61% 4.88% 6.12% 4.85% -
ROE 8.91% 9.46% 9.01% 7.11% 5.94% 7.93% 6.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 346.80 335.48 332.45 328.09 312.40 296.36 298.40 10.57%
EPS 22.00 22.81 20.91 16.20 13.24 17.53 13.65 37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.41 2.32 2.28 2.23 2.21 2.13 10.40%
Adjusted Per Share Value based on latest NOSH - 41,743
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 346.80 335.77 332.85 328.87 313.32 297.15 299.09 10.40%
EPS 22.00 22.83 20.93 16.24 13.28 17.58 13.68 37.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.4121 2.3228 2.2854 2.2365 2.2159 2.1349 10.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.52 2.73 1.30 1.45 1.42 1.18 1.18 -
P/RPS 1.01 0.81 0.39 0.44 0.45 0.40 0.40 85.74%
P/EPS 16.00 11.97 6.22 8.95 10.73 6.73 8.64 50.97%
EY 6.25 8.36 16.08 11.17 9.32 14.86 11.57 -33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.13 0.56 0.64 0.64 0.53 0.55 89.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 17/02/15 25/11/14 28/08/14 27/05/14 25/02/14 -
Price 3.77 3.11 1.50 1.34 1.50 1.20 1.18 -
P/RPS 1.09 0.93 0.45 0.41 0.48 0.40 0.40 95.45%
P/EPS 17.14 13.63 7.17 8.27 11.33 6.84 8.64 58.07%
EY 5.84 7.33 13.94 12.09 8.83 14.61 11.57 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.29 0.65 0.59 0.67 0.54 0.55 98.16%

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