[SUPER] YoY Cumulative Quarter 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- 27.22%
YoY- 107.39%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 68,554 62,966 57,252 52,939 69,767 59,969 84,377 -3.40%
PBT 5,777 4,953 8,315 3,518 5,437 3,156 8,862 -6.88%
Tax -1,929 -1,469 -1,741 -1,303 -1,282 -1,365 -3,177 -7.97%
NP 3,848 3,484 6,574 2,215 4,155 1,791 5,685 -6.29%
-
NP to SH 3,385 3,355 5,726 2,761 3,720 1,278 3,708 -1.50%
-
Tax Rate 33.39% 29.66% 20.94% 37.04% 23.58% 43.25% 35.85% -
Total Cost 64,706 59,482 50,678 50,724 65,612 58,178 78,692 -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 3.55% 3.73% 6.81% 3.49% 5.27% 2.05% 6.08% -
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 164.04 150.52 136.88 126.55 166.92 143.59 201.84 -3.39%
EPS 8.10 8.02 13.69 6.60 8.90 3.06 8.87 -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 - 41,808
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 164.43 151.03 137.32 126.98 167.34 143.84 202.39 -3.40%
EPS 8.12 8.05 13.73 6.62 8.92 3.07 8.89 -1.49%
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 0.88 0.76 0.62 0.57 0.59 0.45 0.34 17.16%
P/EPS 17.90 14.34 6.21 10.91 11.01 20.92 7.67 15.16%
EY 5.59 6.97 16.11 9.17 9.08 4.78 13.04 -13.16%
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 0.82 0.76 0.64 0.59 0.43 0.42 0.29 18.90%
P/EPS 16.54 14.34 6.36 11.36 8.09 19.61 6.65 16.39%
EY 6.04 6.97 15.74 8.80 12.36 5.10 15.03 -14.09%
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