[SUPER] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -30.37%
YoY- -41.63%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,898 32,656 30,364 30,554 31,827 31,139 29,310 14.45%
PBT 3,353 2,424 3,726 1,766 2,009 2,944 3,416 -1.23%
Tax -1,098 -831 -686 -714 -602 -867 -533 61.83%
NP 2,255 1,593 3,040 1,052 1,407 2,077 2,883 -15.09%
-
NP to SH 2,001 1,384 3,050 924 1,327 2,028 2,585 -15.68%
-
Tax Rate 32.75% 34.28% 18.41% 40.43% 29.97% 29.45% 15.60% -
Total Cost 33,643 31,063 27,324 29,502 30,420 29,062 26,427 17.44%
-
Net Worth 95,245 93,242 92,426 89,055 90,001 89,064 83,553 9.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 2,088 -
Div Payout % - - - - - - 80.81% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 95,245 93,242 92,426 89,055 90,001 89,064 83,553 9.11%
NOSH 41,774 41,812 41,821 41,809 41,861 41,814 41,776 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.28% 4.88% 10.01% 3.44% 4.42% 6.67% 9.84% -
ROE 2.10% 1.48% 3.30% 1.04% 1.47% 2.28% 3.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.93 78.10 72.60 73.08 76.03 74.47 70.16 14.45%
EPS 4.79 3.31 7.29 2.21 3.17 4.85 6.18 -15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.28 2.23 2.21 2.13 2.15 2.13 2.00 9.11%
Adjusted Per Share Value based on latest NOSH - 41,809
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.11 78.33 72.83 73.29 76.34 74.69 70.30 14.46%
EPS 4.80 3.32 7.32 2.22 3.18 4.86 6.20 -15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.01 -
NAPS 2.2846 2.2365 2.2169 2.1361 2.1588 2.1363 2.0041 9.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.42 1.18 1.18 1.15 1.20 0.82 -
P/RPS 1.69 1.82 1.63 1.61 1.51 1.61 1.17 27.75%
P/EPS 30.27 42.90 16.18 53.39 36.28 24.74 13.25 73.37%
EY 3.30 2.33 6.18 1.87 2.76 4.04 7.55 -42.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.10 -
P/NAPS 0.64 0.64 0.53 0.55 0.53 0.56 0.41 34.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 27/05/14 25/02/14 26/11/13 27/08/13 28/05/13 -
Price 1.34 1.50 1.20 1.18 1.15 1.06 0.945 -
P/RPS 1.56 1.92 1.65 1.61 1.51 1.42 1.35 10.10%
P/EPS 27.97 45.32 16.45 53.39 36.28 21.86 15.27 49.64%
EY 3.57 2.21 6.08 1.87 2.76 4.58 6.55 -33.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 0.59 0.67 0.54 0.55 0.53 0.50 0.47 16.35%

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