[SUPER] QoQ Cumulative 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- 65.43%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,656 123,884 93,520 62,966 31,139 116,406 87,096 -48.09%
PBT 2,424 10,445 6,719 4,953 2,944 14,069 10,653 -62.82%
Tax -831 -2,869 -2,183 -1,469 -867 -2,956 -2,423 -51.09%
NP 1,593 7,576 4,536 3,484 2,077 11,113 8,230 -66.63%
-
NP to SH 1,384 7,329 4,279 3,355 2,028 9,894 7,309 -67.12%
-
Tax Rate 34.28% 27.47% 32.49% 29.66% 29.45% 21.01% 22.74% -
Total Cost 31,063 116,308 88,984 59,482 29,062 105,293 78,866 -46.35%
-
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 1.48% 7.93% 4.81% 3.73% 2.28% 11.38% 8.65% -
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 78.10 296.36 223.80 150.52 74.47 278.46 208.30 -48.09%
EPS 3.31 17.53 10.24 8.02 4.85 23.66 17.48 -67.12%
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 78.33 297.15 224.32 151.03 74.69 279.21 208.91 -48.09%
EPS 3.32 17.58 10.26 8.05 4.86 23.73 17.53 -67.12%
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 1.82 0.40 0.53 0.76 1.61 0.29 0.40 175.34%
P/EPS 42.90 6.73 11.52 14.34 24.74 3.46 4.75 335.43%
EY 2.33 14.86 8.68 6.97 4.04 28.86 21.06 -77.04%
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 1.92 0.40 0.53 0.76 1.42 0.34 0.42 176.21%
P/EPS 45.32 6.84 11.52 14.34 21.86 3.99 5.03 334.74%
EY 2.21 14.61 8.68 6.97 4.58 25.04 19.86 -76.95%
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