[SUPER] QoQ 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- 63.3%
YoY- 552.78%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,554 31,827 31,139 29,310 29,844 29,709 27,543 7.14%
PBT 1,766 2,009 2,944 3,416 2,338 2,743 5,572 -53.41%
Tax -714 -602 -867 -533 -682 -1,408 -333 66.04%
NP 1,052 1,407 2,077 2,883 1,656 1,335 5,239 -65.60%
-
NP to SH 924 1,327 2,028 2,585 1,583 1,225 4,501 -65.09%
-
Tax Rate 40.43% 29.97% 29.45% 15.60% 29.17% 51.33% 5.98% -
Total Cost 29,502 30,420 29,062 26,427 28,188 28,374 22,304 20.43%
-
Net Worth 89,055 90,001 89,064 83,553 84,370 84,035 82,748 5.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,088 - - - -
Div Payout % - - - 80.81% - - - -
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 89,055 90,001 89,064 83,553 84,370 84,035 82,748 5.00%
NOSH 41,809 41,861 41,814 41,776 41,767 41,808 41,792 0.02%
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 3.44% 4.42% 6.67% 9.84% 5.55% 4.49% 19.02% -
ROE 1.04% 1.47% 2.28% 3.09% 1.88% 1.46% 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 73.08 76.03 74.47 70.16 71.45 71.06 65.90 7.11%
EPS 2.21 3.17 4.85 6.18 3.79 2.93 10.77 -65.10%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.13 2.15 2.13 2.00 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 73.29 76.34 74.69 70.30 71.58 71.26 66.06 7.14%
EPS 2.22 3.18 4.86 6.20 3.80 2.94 10.80 -65.06%
DPS 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
NAPS 2.1361 2.1588 2.1363 2.0041 2.0237 2.0157 1.9848 5.00%
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 1.61 1.51 1.61 1.17 1.16 1.20 1.17 23.64%
P/EPS 53.39 36.28 24.74 13.25 21.90 29.01 7.15 280.63%
EY 1.87 2.76 4.04 7.55 4.57 3.45 13.99 -73.76%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.56 0.41 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 1.61 1.51 1.42 1.35 1.23 1.22 1.20 21.58%
P/EPS 53.39 36.28 21.86 15.27 23.22 29.69 7.34 274.05%
EY 1.87 2.76 4.58 6.55 4.31 3.37 13.63 -73.30%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.50 0.47 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