[SUPER] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 29.22%
YoY- 83.86%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,827 31,139 29,310 29,844 29,709 27,543 26,086 14.16%
PBT 2,009 2,944 3,416 2,338 2,743 5,572 432 178.35%
Tax -602 -867 -533 -682 -1,408 -333 -755 -14.00%
NP 1,407 2,077 2,883 1,656 1,335 5,239 -323 -
-
NP to SH 1,327 2,028 2,585 1,583 1,225 4,501 396 123.76%
-
Tax Rate 29.97% 29.45% 15.60% 29.17% 51.33% 5.98% 174.77% -
Total Cost 30,420 29,062 26,427 28,188 28,374 22,304 26,409 9.87%
-
Net Worth 90,001 89,064 83,553 84,370 84,035 82,748 41,481 67.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 2,088 - - - 1,244 -
Div Payout % - - 80.81% - - - 314.25% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,001 89,064 83,553 84,370 84,035 82,748 41,481 67.51%
NOSH 41,861 41,814 41,776 41,767 41,808 41,792 41,481 0.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.42% 6.67% 9.84% 5.55% 4.49% 19.02% -1.24% -
ROE 1.47% 2.28% 3.09% 1.88% 1.46% 5.44% 0.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.03 74.47 70.16 71.45 71.06 65.90 62.89 13.47%
EPS 3.17 4.85 6.18 3.79 2.93 10.77 0.95 123.13%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.15 2.13 2.00 2.02 2.01 1.98 1.00 66.50%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.34 74.69 70.30 71.58 71.26 66.06 62.57 14.16%
EPS 3.18 4.86 6.20 3.80 2.94 10.80 0.95 123.60%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 2.98 -
NAPS 2.1588 2.1363 2.0041 2.0237 2.0157 1.9848 0.995 67.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.15 1.20 0.82 0.83 0.85 0.77 0.79 -
P/RPS 1.51 1.61 1.17 1.16 1.20 1.17 1.26 12.81%
P/EPS 36.28 24.74 13.25 21.90 29.01 7.15 82.75 -42.25%
EY 2.76 4.04 7.55 4.57 3.45 13.99 1.21 73.19%
DY 0.00 0.00 6.10 0.00 0.00 0.00 3.80 -
P/NAPS 0.53 0.56 0.41 0.41 0.42 0.39 0.79 -23.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 -
Price 1.15 1.06 0.945 0.88 0.87 0.79 0.76 -
P/RPS 1.51 1.42 1.35 1.23 1.22 1.20 1.21 15.89%
P/EPS 36.28 21.86 15.27 23.22 29.69 7.34 79.61 -40.75%
EY 2.76 4.58 6.55 4.31 3.37 13.63 1.26 68.58%
DY 0.00 0.00 5.29 0.00 0.00 0.00 3.95 -
P/NAPS 0.53 0.50 0.47 0.44 0.43 0.40 0.76 -21.34%

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