[SUPER] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -8.79%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 139,987 134,441 129,472 125,401 123,884 122,830 122,120 9.53%
PBT 14,485 13,702 11,269 9,925 10,445 10,135 10,707 22.34%
Tax -3,983 -3,286 -3,329 -2,833 -2,869 -2,716 -2,684 30.13%
NP 10,502 10,416 7,940 7,092 7,576 7,419 8,023 19.68%
-
NP to SH 9,518 9,595 7,359 6,685 7,329 6,864 7,523 16.99%
-
Tax Rate 27.50% 23.98% 29.54% 28.54% 27.47% 26.80% 25.07% -
Total Cost 129,485 124,025 121,532 118,309 116,308 115,411 114,097 8.80%
-
Net Worth 100,631 96,845 95,245 93,242 92,426 89,055 90,001 7.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 2,088 2,088 -
Div Payout % - - - - - 30.43% 27.77% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,631 96,845 95,245 93,242 92,426 89,055 90,001 7.73%
NOSH 41,755 41,743 41,774 41,812 41,821 41,809 41,861 -0.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.50% 7.75% 6.13% 5.66% 6.12% 6.04% 6.57% -
ROE 9.46% 9.91% 7.73% 7.17% 7.93% 7.71% 8.36% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.25 322.06 309.93 299.91 296.22 293.78 291.73 9.72%
EPS 22.79 22.99 17.62 15.99 17.52 16.42 17.97 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.41 2.32 2.28 2.23 2.21 2.13 2.15 7.91%
Adjusted Per Share Value based on latest NOSH - 41,812
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.77 322.47 310.55 300.79 297.15 294.62 292.92 9.53%
EPS 22.83 23.01 17.65 16.03 17.58 16.46 18.04 17.01%
DPS 0.00 0.00 0.00 0.00 0.00 5.01 5.01 -
NAPS 2.4137 2.3229 2.2846 2.2365 2.2169 2.1361 2.1588 7.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.73 1.30 1.45 1.42 1.18 1.18 1.15 -
P/RPS 0.81 0.40 0.47 0.47 0.40 0.40 0.39 62.85%
P/EPS 11.98 5.66 8.23 8.88 6.73 7.19 6.40 51.94%
EY 8.35 17.68 12.15 11.26 14.85 13.91 15.63 -34.18%
DY 0.00 0.00 0.00 0.00 0.00 4.24 4.35 -
P/NAPS 1.13 0.56 0.64 0.64 0.53 0.55 0.53 65.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 25/11/14 28/08/14 27/05/14 25/02/14 26/11/13 -
Price 3.11 1.50 1.34 1.50 1.20 1.18 1.15 -
P/RPS 0.93 0.47 0.43 0.50 0.41 0.40 0.39 78.58%
P/EPS 13.64 6.53 7.61 9.38 6.85 7.19 6.40 65.68%
EY 7.33 15.32 13.15 10.66 14.60 13.91 15.63 -39.66%
DY 0.00 0.00 0.00 0.00 0.00 4.24 4.35 -
P/NAPS 1.29 0.65 0.59 0.67 0.54 0.55 0.53 81.04%

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