[SUPER] YoY Annualized Quarter 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- -24.46%
YoY- -31.76%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 144,584 130,624 124,556 110,172 104,000 137,044 114,768 3.92%
PBT 15,224 9,696 11,776 22,288 5,740 11,248 5,332 19.09%
Tax -5,168 -3,324 -3,468 -1,332 -1,888 -2,800 -1,476 23.21%
NP 10,056 6,372 8,308 20,956 3,852 8,448 3,856 17.31%
-
NP to SH 9,172 5,536 8,112 18,004 5,096 7,640 3,180 19.29%
-
Tax Rate 33.95% 34.28% 29.45% 5.98% 32.89% 24.89% 27.68% -
Total Cost 134,528 124,252 116,248 89,216 100,148 128,596 110,912 3.26%
-
Net Worth 102,976 93,242 89,064 82,748 76,440 69,378 61,926 8.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 102,976 93,242 89,064 82,748 76,440 69,378 61,926 8.84%
NOSH 41,690 41,812 41,814 41,792 41,770 41,794 41,842 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.96% 4.88% 6.67% 19.02% 3.70% 6.16% 3.36% -
ROE 8.91% 5.94% 9.11% 21.76% 6.67% 11.01% 5.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 346.80 312.40 297.88 263.62 248.98 327.90 274.29 3.98%
EPS 22.00 13.24 19.40 43.08 12.20 18.28 7.60 19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.23 2.13 1.98 1.83 1.66 1.48 8.90%
Adjusted Per Share Value based on latest NOSH - 41,812
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 346.80 313.32 298.76 264.26 249.45 328.71 275.28 3.92%
EPS 22.00 13.28 19.46 43.18 12.22 18.33 7.63 19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.2365 2.1363 1.9848 1.8335 1.6641 1.4854 8.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.52 1.42 1.20 0.77 0.85 0.65 0.56 -
P/RPS 1.01 0.45 0.40 0.29 0.34 0.20 0.20 30.96%
P/EPS 16.00 10.73 6.19 1.79 6.97 3.56 7.37 13.78%
EY 6.25 9.32 16.17 55.95 14.35 28.12 13.57 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.64 0.56 0.39 0.46 0.39 0.38 24.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 24/08/10 25/08/09 -
Price 3.77 1.50 1.06 0.79 0.84 0.78 0.69 -
P/RPS 1.09 0.48 0.36 0.30 0.34 0.24 0.25 27.80%
P/EPS 17.14 11.33 5.46 1.83 6.89 4.27 9.08 11.16%
EY 5.84 8.83 18.30 54.53 14.52 23.44 11.01 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.67 0.50 0.40 0.46 0.47 0.47 21.72%

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