[SUPER] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.34%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 122,120 120,002 116,406 113,182 108,215 105,445 103,902 11.36%
PBT 10,707 11,441 14,069 11,085 9,174 8,514 4,377 81.45%
Tax -2,684 -3,490 -2,956 -3,178 -2,234 -1,656 -1,795 30.72%
NP 8,023 7,951 11,113 7,907 6,940 6,858 2,582 112.79%
-
NP to SH 7,523 7,421 9,894 7,705 6,983 7,246 4,019 51.82%
-
Tax Rate 25.07% 30.50% 21.01% 28.67% 24.35% 19.45% 41.01% -
Total Cost 114,097 112,051 105,293 105,275 101,275 98,587 101,320 8.23%
-
Net Worth 90,001 89,064 83,553 84,370 84,035 82,748 41,481 67.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,088 2,088 2,088 1,244 1,244 1,244 1,244 41.18%
Div Payout % 27.77% 28.15% 21.11% 16.15% 17.82% 17.17% 30.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,001 89,064 83,553 84,370 84,035 82,748 41,481 67.51%
NOSH 41,861 41,814 41,776 41,767 41,808 41,792 41,481 0.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.57% 6.63% 9.55% 6.99% 6.41% 6.50% 2.49% -
ROE 8.36% 8.33% 11.84% 9.13% 8.31% 8.76% 9.69% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 291.73 286.99 278.64 270.98 258.83 252.31 250.48 10.68%
EPS 17.97 17.75 23.68 18.45 16.70 17.34 9.69 50.88%
DPS 5.00 5.00 5.00 3.00 3.00 3.00 3.00 40.52%
NAPS 2.15 2.13 2.00 2.02 2.01 1.98 1.00 66.50%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 292.92 287.84 279.21 271.48 259.56 252.92 249.22 11.36%
EPS 18.04 17.80 23.73 18.48 16.75 17.38 9.64 51.80%
DPS 5.01 5.01 5.01 2.98 2.98 2.98 2.98 41.34%
NAPS 2.1588 2.1363 2.0041 2.0237 2.0157 1.9848 0.995 67.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.15 1.20 0.82 0.83 0.85 0.77 0.79 -
P/RPS 0.39 0.42 0.29 0.31 0.33 0.31 0.32 14.08%
P/EPS 6.40 6.76 3.46 4.50 5.09 4.44 8.15 -14.87%
EY 15.63 14.79 28.88 22.23 19.65 22.52 12.26 17.55%
DY 4.35 4.17 6.10 3.61 3.53 3.90 3.80 9.42%
P/NAPS 0.53 0.56 0.41 0.41 0.42 0.39 0.79 -23.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 -
Price 1.15 1.06 0.945 0.88 0.87 0.79 0.76 -
P/RPS 0.39 0.37 0.34 0.32 0.34 0.31 0.30 19.09%
P/EPS 6.40 5.97 3.99 4.77 5.21 4.56 7.84 -12.64%
EY 15.63 16.74 25.06 20.96 19.20 21.95 12.75 14.52%
DY 4.35 4.72 5.29 3.41 3.45 3.80 3.95 6.63%
P/NAPS 0.53 0.50 0.47 0.44 0.43 0.40 0.76 -21.34%

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