[SUPER] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 6.77%
YoY- -25.92%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 134,441 129,472 125,401 123,884 122,830 122,120 120,002 7.84%
PBT 13,702 11,269 9,925 10,445 10,135 10,707 11,441 12.73%
Tax -3,286 -3,329 -2,833 -2,869 -2,716 -2,684 -3,490 -3.92%
NP 10,416 7,940 7,092 7,576 7,419 8,023 7,951 19.66%
-
NP to SH 9,595 7,359 6,685 7,329 6,864 7,523 7,421 18.62%
-
Tax Rate 23.98% 29.54% 28.54% 27.47% 26.80% 25.07% 30.50% -
Total Cost 124,025 121,532 118,309 116,308 115,411 114,097 112,051 6.98%
-
Net Worth 96,845 95,245 93,242 92,426 89,055 90,001 89,064 5.72%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 2,088 2,088 2,088 -
Div Payout % - - - - 30.43% 27.77% 28.15% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 96,845 95,245 93,242 92,426 89,055 90,001 89,064 5.72%
NOSH 41,743 41,774 41,812 41,821 41,809 41,861 41,814 -0.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.75% 6.13% 5.66% 6.12% 6.04% 6.57% 6.63% -
ROE 9.91% 7.73% 7.17% 7.93% 7.71% 8.36% 8.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 322.06 309.93 299.91 296.22 293.78 291.73 286.99 7.96%
EPS 22.99 17.62 15.99 17.52 16.42 17.97 17.75 18.76%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.32 2.28 2.23 2.21 2.13 2.15 2.13 5.84%
Adjusted Per Share Value based on latest NOSH - 41,821
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 322.47 310.55 300.79 297.15 294.62 292.92 287.84 7.84%
EPS 23.01 17.65 16.03 17.58 16.46 18.04 17.80 18.61%
DPS 0.00 0.00 0.00 0.00 5.01 5.01 5.01 -
NAPS 2.3229 2.2846 2.2365 2.2169 2.1361 2.1588 2.1363 5.72%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.30 1.45 1.42 1.18 1.18 1.15 1.20 -
P/RPS 0.40 0.47 0.47 0.40 0.40 0.39 0.42 -3.19%
P/EPS 5.66 8.23 8.88 6.73 7.19 6.40 6.76 -11.13%
EY 17.68 12.15 11.26 14.85 13.91 15.63 14.79 12.59%
DY 0.00 0.00 0.00 0.00 4.24 4.35 4.17 -
P/NAPS 0.56 0.64 0.64 0.53 0.55 0.53 0.56 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 25/11/14 28/08/14 27/05/14 25/02/14 26/11/13 27/08/13 -
Price 1.50 1.34 1.50 1.20 1.18 1.15 1.06 -
P/RPS 0.47 0.43 0.50 0.41 0.40 0.39 0.37 17.23%
P/EPS 6.53 7.61 9.38 6.85 7.19 6.40 5.97 6.14%
EY 15.32 13.15 10.66 14.60 13.91 15.63 16.74 -5.72%
DY 0.00 0.00 0.00 0.00 4.24 4.35 4.72 -
P/NAPS 0.65 0.59 0.67 0.54 0.55 0.53 0.50 19.05%

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