[SUPER] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 1.53%
YoY- 146.24%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 124,693 125,932 124,556 116,406 116,128 114,504 110,172 8.57%
PBT 8,958 9,906 11,776 14,069 14,204 16,630 22,288 -45.44%
Tax -2,910 -2,938 -3,468 -2,956 -3,230 -3,482 -1,332 68.12%
NP 6,048 6,968 8,308 11,113 10,973 13,148 20,956 -56.22%
-
NP to SH 5,705 6,710 8,112 9,894 9,745 11,452 18,004 -53.42%
-
Tax Rate 32.48% 29.66% 29.45% 21.01% 22.74% 20.94% 5.98% -
Total Cost 118,645 118,964 116,248 105,293 105,154 101,356 89,216 20.86%
-
Net Worth 89,006 89,940 89,064 86,952 84,463 84,070 82,748 4.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,090 - - - -
Div Payout % - - - 21.13% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 89,006 89,940 89,064 86,952 84,463 84,070 82,748 4.96%
NOSH 41,787 41,832 41,814 41,804 41,813 41,826 41,792 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.85% 5.53% 6.67% 9.55% 9.45% 11.48% 19.02% -
ROE 6.41% 7.46% 9.11% 11.38% 11.54% 13.62% 21.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 298.40 301.04 297.88 278.46 277.73 273.76 263.62 8.58%
EPS 13.65 16.04 19.40 23.66 23.31 27.38 43.08 -53.42%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.13 2.15 2.13 2.08 2.02 2.01 1.98 4.97%
Adjusted Per Share Value based on latest NOSH - 41,776
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 299.09 302.06 298.76 279.21 278.55 274.65 264.26 8.57%
EPS 13.68 16.09 19.46 23.73 23.38 27.47 43.18 -53.42%
DPS 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
NAPS 2.1349 2.1573 2.1363 2.0857 2.0259 2.0165 1.9848 4.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 1.15 1.20 0.82 0.83 0.85 0.77 -
P/RPS 0.40 0.38 0.40 0.29 0.30 0.31 0.29 23.83%
P/EPS 8.64 7.17 6.19 3.46 3.56 3.10 1.79 184.79%
EY 11.57 13.95 16.17 28.86 28.08 32.21 55.95 -64.93%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.56 0.39 0.41 0.42 0.39 25.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 1.18 1.15 1.06 0.945 0.88 0.87 0.79 -
P/RPS 0.40 0.38 0.36 0.34 0.32 0.32 0.30 21.07%
P/EPS 8.64 7.17 5.46 3.99 3.78 3.18 1.83 180.63%
EY 11.57 13.95 18.30 25.04 26.48 31.47 54.53 -64.32%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.50 0.45 0.44 0.43 0.40 23.58%

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