[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 12.02%
YoY- 253.3%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 116,406 87,096 57,252 27,543 103,900 77,815 52,939 69.01%
PBT 14,069 10,653 8,315 5,572 4,375 3,944 3,518 151.73%
Tax -2,956 -2,423 -1,741 -333 -1,795 -1,040 -1,303 72.56%
NP 11,113 8,230 6,574 5,239 2,580 2,904 2,215 192.78%
-
NP to SH 9,894 7,309 5,726 4,501 4,018 3,622 2,761 133.99%
-
Tax Rate 21.01% 22.74% 20.94% 5.98% 41.03% 26.37% 37.04% -
Total Cost 105,293 78,866 50,678 22,304 101,320 74,911 50,724 62.65%
-
Net Worth 86,952 84,463 84,070 82,748 77,753 78,211 79,064 6.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,090 - - - 1,254 - - -
Div Payout % 21.13% - - - 31.21% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 86,952 84,463 84,070 82,748 77,753 78,211 79,064 6.53%
NOSH 41,804 41,813 41,826 41,792 41,802 41,824 41,833 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.55% 9.45% 11.48% 19.02% 2.48% 3.73% 4.18% -
ROE 11.38% 8.65% 6.81% 5.44% 5.17% 4.63% 3.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 278.46 208.30 136.88 65.90 248.55 186.05 126.55 69.09%
EPS 23.66 17.48 13.69 10.77 9.61 8.66 6.60 134.05%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.08 2.02 2.01 1.98 1.86 1.87 1.89 6.58%
Adjusted Per Share Value based on latest NOSH - 41,792
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 279.21 208.91 137.32 66.06 249.22 186.65 126.98 69.01%
EPS 23.73 17.53 13.73 10.80 9.64 8.69 6.62 134.03%
DPS 5.01 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 2.0857 2.0259 2.0165 1.9848 1.865 1.876 1.8965 6.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.82 0.83 0.85 0.77 0.79 0.93 0.72 -
P/RPS 0.29 0.40 0.62 1.17 0.32 0.50 0.57 -36.24%
P/EPS 3.46 4.75 6.21 7.15 8.22 10.74 10.91 -53.46%
EY 28.86 21.06 16.11 13.99 12.17 9.31 9.17 114.60%
DY 6.10 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.39 0.42 0.50 0.38 1.74%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 22/11/11 -
Price 0.945 0.88 0.87 0.79 0.76 0.82 0.75 -
P/RPS 0.34 0.42 0.64 1.20 0.31 0.44 0.59 -30.72%
P/EPS 3.99 5.03 6.36 7.34 7.91 9.47 11.36 -50.18%
EY 25.04 19.86 15.74 13.63 12.65 10.56 8.80 100.67%
DY 5.29 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.45 0.44 0.43 0.40 0.41 0.44 0.40 8.16%

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