[SUPER] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -3.63%
YoY- -12.17%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 120,002 116,406 113,182 108,215 105,445 103,902 111,883 4.78%
PBT 11,441 14,069 11,085 9,174 8,514 4,377 6,711 42.75%
Tax -3,490 -2,956 -3,178 -2,234 -1,656 -1,795 -892 148.50%
NP 7,951 11,113 7,907 6,940 6,858 2,582 5,819 23.15%
-
NP to SH 7,421 9,894 7,705 6,983 7,246 4,019 6,964 4.33%
-
Tax Rate 30.50% 21.01% 28.67% 24.35% 19.45% 41.01% 13.29% -
Total Cost 112,051 105,293 105,275 101,275 98,587 101,320 106,064 3.73%
-
Net Worth 89,064 83,553 84,370 84,035 82,748 41,481 78,158 9.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,088 2,088 1,244 1,244 1,244 1,244 2,090 -0.06%
Div Payout % 28.15% 21.11% 16.15% 17.82% 17.17% 30.96% 30.02% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 89,064 83,553 84,370 84,035 82,748 41,481 78,158 9.10%
NOSH 41,814 41,776 41,767 41,808 41,792 41,481 41,796 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.63% 9.55% 6.99% 6.41% 6.50% 2.49% 5.20% -
ROE 8.33% 11.84% 9.13% 8.31% 8.76% 9.69% 8.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 286.99 278.64 270.98 258.83 252.31 250.48 267.69 4.75%
EPS 17.75 23.68 18.45 16.70 17.34 9.69 16.66 4.31%
DPS 5.00 5.00 3.00 3.00 3.00 3.00 5.00 0.00%
NAPS 2.13 2.00 2.02 2.01 1.98 1.00 1.87 9.07%
Adjusted Per Share Value based on latest NOSH - 41,808
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 287.84 279.21 271.48 259.56 252.92 249.22 268.36 4.78%
EPS 17.80 23.73 18.48 16.75 17.38 9.64 16.70 4.34%
DPS 5.01 5.01 2.98 2.98 2.98 2.98 5.01 0.00%
NAPS 2.1363 2.0041 2.0237 2.0157 1.9848 0.995 1.8747 9.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.20 0.82 0.83 0.85 0.77 0.79 0.93 -
P/RPS 0.42 0.29 0.31 0.33 0.31 0.32 0.35 12.93%
P/EPS 6.76 3.46 4.50 5.09 4.44 8.15 5.58 13.65%
EY 14.79 28.88 22.23 19.65 22.52 12.26 17.92 -12.02%
DY 4.17 6.10 3.61 3.53 3.90 3.80 5.38 -15.63%
P/NAPS 0.56 0.41 0.41 0.42 0.39 0.79 0.50 7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 -
Price 1.06 0.945 0.88 0.87 0.79 0.76 0.82 -
P/RPS 0.37 0.34 0.32 0.34 0.31 0.30 0.31 12.53%
P/EPS 5.97 3.99 4.77 5.21 4.56 7.84 4.92 13.77%
EY 16.74 25.06 20.96 19.20 21.95 12.75 20.32 -12.13%
DY 4.72 5.29 3.41 3.45 3.80 3.95 6.10 -15.72%
P/NAPS 0.50 0.47 0.44 0.43 0.40 0.76 0.44 8.90%

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