[SUPER] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -17.28%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 137,108 125,932 114,504 105,878 139,534 119,938 168,754 -3.40%
PBT 11,554 9,906 16,630 7,036 10,874 6,312 17,724 -6.88%
Tax -3,858 -2,938 -3,482 -2,606 -2,564 -2,730 -6,354 -7.97%
NP 7,696 6,968 13,148 4,430 8,310 3,582 11,370 -6.29%
-
NP to SH 6,770 6,710 11,452 5,522 7,440 2,556 7,416 -1.50%
-
Tax Rate 33.39% 29.66% 20.94% 37.04% 23.58% 43.25% 35.85% -
Total Cost 129,412 118,964 101,356 101,448 131,224 116,356 157,384 -3.20%
-
Net Worth 95,281 89,940 84,070 79,064 70,638 62,229 61,033 7.70%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 95,281 89,940 84,070 79,064 70,638 62,229 61,033 7.70%
NOSH 41,790 41,832 41,826 41,833 41,797 41,764 41,803 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.61% 5.53% 11.48% 4.18% 5.96% 2.99% 6.74% -
ROE 7.11% 7.46% 13.62% 6.98% 10.53% 4.11% 12.15% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 328.09 301.04 273.76 253.09 333.83 287.18 403.68 -3.39%
EPS 16.20 16.04 27.38 13.20 17.80 6.12 17.74 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.15 2.01 1.89 1.69 1.49 1.46 7.70%
Adjusted Per Share Value based on latest NOSH - 41,861
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 328.87 302.06 274.65 253.96 334.69 287.68 404.77 -3.40%
EPS 16.24 16.09 27.47 13.25 17.85 6.13 17.79 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2854 2.1573 2.0165 1.8965 1.6943 1.4926 1.464 7.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.45 1.15 0.85 0.72 0.98 0.64 0.68 -
P/RPS 0.44 0.38 0.31 0.28 0.29 0.22 0.17 17.16%
P/EPS 8.95 7.17 3.10 5.45 5.51 10.46 3.83 15.18%
EY 11.17 13.95 32.21 18.33 18.16 9.56 26.09 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.42 0.38 0.58 0.43 0.47 5.27%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 27/11/12 22/11/11 23/11/10 24/11/09 25/11/08 -
Price 1.34 1.15 0.87 0.75 0.72 0.60 0.59 -
P/RPS 0.41 0.38 0.32 0.30 0.22 0.21 0.15 18.23%
P/EPS 8.27 7.17 3.18 5.68 4.04 9.80 3.33 16.36%
EY 12.09 13.95 31.47 17.60 24.72 10.20 30.07 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.43 0.40 0.43 0.40 0.40 6.68%

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