[SUPER] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -24.99%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 123,884 122,830 122,120 120,002 116,406 113,182 108,215 9.44%
PBT 10,445 10,135 10,707 11,441 14,069 11,085 9,174 9.04%
Tax -2,869 -2,716 -2,684 -3,490 -2,956 -3,178 -2,234 18.16%
NP 7,576 7,419 8,023 7,951 11,113 7,907 6,940 6.02%
-
NP to SH 7,329 6,864 7,523 7,421 9,894 7,705 6,983 3.27%
-
Tax Rate 27.47% 26.80% 25.07% 30.50% 21.01% 28.67% 24.35% -
Total Cost 116,308 115,411 114,097 112,051 105,293 105,275 101,275 9.67%
-
Net Worth 92,426 89,055 90,001 89,064 83,553 84,370 84,035 6.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,088 2,088 2,088 2,088 1,244 1,244 -
Div Payout % - 30.43% 27.77% 28.15% 21.11% 16.15% 17.82% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,426 89,055 90,001 89,064 83,553 84,370 84,035 6.55%
NOSH 41,821 41,809 41,861 41,814 41,776 41,767 41,808 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.12% 6.04% 6.57% 6.63% 9.55% 6.99% 6.41% -
ROE 7.93% 7.71% 8.36% 8.33% 11.84% 9.13% 8.31% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 296.22 293.78 291.73 286.99 278.64 270.98 258.83 9.42%
EPS 17.52 16.42 17.97 17.75 23.68 18.45 16.70 3.25%
DPS 0.00 5.00 5.00 5.00 5.00 3.00 3.00 -
NAPS 2.21 2.13 2.15 2.13 2.00 2.02 2.01 6.53%
Adjusted Per Share Value based on latest NOSH - 41,814
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 297.15 294.62 292.92 287.84 279.21 271.48 259.56 9.44%
EPS 17.58 16.46 18.04 17.80 23.73 18.48 16.75 3.27%
DPS 0.00 5.01 5.01 5.01 5.01 2.98 2.98 -
NAPS 2.2169 2.1361 2.1588 2.1363 2.0041 2.0237 2.0157 6.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.18 1.18 1.15 1.20 0.82 0.83 0.85 -
P/RPS 0.40 0.40 0.39 0.42 0.29 0.31 0.33 13.69%
P/EPS 6.73 7.19 6.40 6.76 3.46 4.50 5.09 20.48%
EY 14.85 13.91 15.63 14.79 28.88 22.23 19.65 -17.04%
DY 0.00 4.24 4.35 4.17 6.10 3.61 3.53 -
P/NAPS 0.53 0.55 0.53 0.56 0.41 0.41 0.42 16.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 -
Price 1.20 1.18 1.15 1.06 0.945 0.88 0.87 -
P/RPS 0.41 0.40 0.39 0.37 0.34 0.32 0.34 13.30%
P/EPS 6.85 7.19 6.40 5.97 3.99 4.77 5.21 20.03%
EY 14.60 13.91 15.63 16.74 25.06 20.96 19.20 -16.70%
DY 0.00 4.24 4.35 4.72 5.29 3.41 3.45 -
P/NAPS 0.54 0.55 0.53 0.50 0.47 0.44 0.43 16.41%

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