[SUPER] QoQ Cumulative 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- 35.37%
YoY- 146.24%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,520 62,966 31,139 116,406 87,096 57,252 27,543 125.40%
PBT 6,719 4,953 2,944 14,069 10,653 8,315 5,572 13.25%
Tax -2,183 -1,469 -867 -2,956 -2,423 -1,741 -333 249.07%
NP 4,536 3,484 2,077 11,113 8,230 6,574 5,239 -9.13%
-
NP to SH 4,279 3,355 2,028 9,894 7,309 5,726 4,501 -3.30%
-
Tax Rate 32.49% 29.66% 29.45% 21.01% 22.74% 20.94% 5.98% -
Total Cost 88,984 59,482 29,062 105,293 78,866 50,678 22,304 150.91%
-
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 4.81% 3.73% 2.28% 11.38% 8.65% 6.81% 5.44% -
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 223.80 150.52 74.47 278.46 208.30 136.88 65.90 125.43%
EPS 10.24 8.02 4.85 23.66 17.48 13.69 10.77 -3.29%
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 224.32 151.03 74.69 279.21 208.91 137.32 66.06 125.41%
EPS 10.26 8.05 4.86 23.73 17.53 13.73 10.80 -3.35%
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 0.53 0.76 1.61 0.29 0.40 0.62 1.17 -40.93%
P/EPS 11.52 14.34 24.74 3.46 4.75 6.21 7.15 37.31%
EY 8.68 6.97 4.04 28.86 21.06 16.11 13.99 -27.19%
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 0.53 0.76 1.42 0.34 0.42 0.64 1.20 -41.91%
P/EPS 11.52 14.34 21.86 3.99 5.03 6.36 7.34 34.94%
EY 8.68 6.97 4.58 25.04 19.86 15.74 13.63 -25.91%
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