[SUPER] YoY Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 45.42%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 139,987 123,884 116,406 103,900 138,447 122,199 143,474 -0.40%
PBT 14,485 10,445 14,069 4,375 10,824 9,973 10,175 6.06%
Tax -3,983 -2,869 -2,956 -1,795 -1,831 -1,263 -3,871 0.47%
NP 10,502 7,576 11,113 2,580 8,993 8,710 6,304 8.87%
-
NP to SH 9,518 7,329 9,894 4,018 8,909 7,757 3,739 16.84%
-
Tax Rate 27.50% 27.47% 21.01% 41.03% 16.92% 12.66% 38.04% -
Total Cost 129,485 116,308 105,293 101,320 129,454 113,489 137,170 -0.95%
-
Net Worth 100,562 92,381 86,952 77,753 74,829 67,744 61,446 8.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 2,090 1,254 2,090 1,254 418 -
Div Payout % - - 21.13% 31.21% 23.46% 16.17% 11.18% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 100,562 92,381 86,952 77,753 74,829 67,744 61,446 8.55%
NOSH 41,727 41,801 41,804 41,802 41,804 41,817 41,800 -0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.50% 6.12% 9.55% 2.48% 6.50% 7.13% 4.39% -
ROE 9.46% 7.93% 11.38% 5.17% 11.91% 11.45% 6.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 335.48 296.36 278.46 248.55 331.18 292.22 343.24 -0.38%
EPS 22.81 17.53 23.66 9.61 21.31 18.55 8.94 16.88%
DPS 0.00 0.00 5.00 3.00 5.00 3.00 1.00 -
NAPS 2.41 2.21 2.08 1.86 1.79 1.62 1.47 8.58%
Adjusted Per Share Value based on latest NOSH - 41,755
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 335.77 297.15 279.21 249.22 332.08 293.11 344.14 -0.40%
EPS 22.83 17.58 23.73 9.64 21.37 18.61 8.97 16.83%
DPS 0.00 0.00 5.01 3.01 5.01 3.01 1.00 -
NAPS 2.4121 2.2159 2.0857 1.865 1.7949 1.6249 1.4738 8.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.73 1.18 0.82 0.79 0.78 0.60 0.55 -
P/RPS 0.81 0.40 0.29 0.32 0.24 0.21 0.16 31.02%
P/EPS 11.97 6.73 3.46 8.22 3.66 3.23 6.15 11.73%
EY 8.36 14.86 28.86 12.17 27.32 30.92 16.26 -10.49%
DY 0.00 0.00 6.10 3.80 6.41 5.00 1.82 -
P/NAPS 1.13 0.53 0.39 0.42 0.44 0.37 0.37 20.44%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 27/05/14 28/05/13 12/06/12 24/05/11 25/05/10 26/05/09 -
Price 3.11 1.20 0.945 0.76 0.76 0.63 0.55 -
P/RPS 0.93 0.40 0.34 0.31 0.23 0.22 0.16 34.07%
P/EPS 13.63 6.84 3.99 7.91 3.57 3.40 6.15 14.17%
EY 7.33 14.61 25.04 12.65 28.04 29.44 16.26 -12.42%
DY 0.00 0.00 5.29 3.95 6.58 4.76 1.82 -
P/NAPS 1.29 0.54 0.45 0.41 0.42 0.39 0.37 23.12%

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