[SUPER] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 80.29%
YoY- -12.42%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 116,406 113,182 108,215 105,445 103,902 111,883 121,619 -2.87%
PBT 14,069 11,085 9,174 8,514 4,377 6,711 8,905 35.61%
Tax -2,956 -3,178 -2,234 -1,656 -1,795 -892 -1,851 36.58%
NP 11,113 7,907 6,940 6,858 2,582 5,819 7,054 35.35%
-
NP to SH 9,894 7,705 6,983 7,246 4,019 6,964 7,951 15.67%
-
Tax Rate 21.01% 28.67% 24.35% 19.45% 41.01% 13.29% 20.79% -
Total Cost 105,293 105,275 101,275 98,587 101,320 106,064 114,565 -5.46%
-
Net Worth 83,553 84,370 84,035 82,748 41,481 78,158 78,997 3.80%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,088 1,244 1,244 1,244 1,244 2,090 2,090 -0.06%
Div Payout % 21.11% 16.15% 17.82% 17.17% 30.96% 30.02% 26.29% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 83,553 84,370 84,035 82,748 41,481 78,158 78,997 3.80%
NOSH 41,776 41,767 41,808 41,792 41,481 41,796 41,797 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.55% 6.99% 6.41% 6.50% 2.49% 5.20% 5.80% -
ROE 11.84% 9.13% 8.31% 8.76% 9.69% 8.91% 10.06% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 278.64 270.98 258.83 252.31 250.48 267.69 290.97 -2.84%
EPS 23.68 18.45 16.70 17.34 9.69 16.66 19.02 15.71%
DPS 5.00 3.00 3.00 3.00 3.00 5.00 5.00 0.00%
NAPS 2.00 2.02 2.01 1.98 1.00 1.87 1.89 3.83%
Adjusted Per Share Value based on latest NOSH - 41,792
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 279.21 271.48 259.56 252.92 249.22 268.36 291.72 -2.87%
EPS 23.73 18.48 16.75 17.38 9.64 16.70 19.07 15.67%
DPS 5.01 2.98 2.98 2.98 2.98 5.01 5.01 0.00%
NAPS 2.0041 2.0237 2.0157 1.9848 0.995 1.8747 1.8948 3.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.82 0.83 0.85 0.77 0.79 0.93 0.72 -
P/RPS 0.29 0.31 0.33 0.31 0.32 0.35 0.25 10.39%
P/EPS 3.46 4.50 5.09 4.44 8.15 5.58 3.78 -5.72%
EY 28.88 22.23 19.65 22.52 12.26 17.92 26.42 6.10%
DY 6.10 3.61 3.53 3.90 3.80 5.38 6.94 -8.23%
P/NAPS 0.41 0.41 0.42 0.39 0.79 0.50 0.38 5.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 22/11/11 -
Price 0.945 0.88 0.87 0.79 0.76 0.82 0.75 -
P/RPS 0.34 0.32 0.34 0.31 0.30 0.31 0.26 19.56%
P/EPS 3.99 4.77 5.21 4.56 7.84 4.92 3.94 0.84%
EY 25.06 20.96 19.20 21.95 12.75 20.32 25.36 -0.78%
DY 5.29 3.41 3.45 3.80 3.95 6.10 6.67 -14.30%
P/NAPS 0.47 0.44 0.43 0.40 0.76 0.44 0.40 11.33%

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