[SUPER] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 44.58%
YoY- 50.79%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
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 35,898 31,827 29,709 26,939 35,506 31,277 45,562 -3.89%
PBT 3,353 2,009 2,743 2,083 2,626 1,824 4,847 -5.95%
Tax -1,098 -602 -1,408 -830 -582 -997 -2,417 -12.31%
NP 2,255 1,407 1,335 1,253 2,044 827 2,430 -1.23%
-
NP to SH 2,001 1,327 1,225 1,488 1,811 483 1,465 5.33%
-
Tax Rate 32.75% 29.97% 51.33% 39.85% 22.16% 54.66% 49.87% -
Total Cost 33,643 30,420 28,374 25,686 33,462 30,450 43,132 -4.05%
-
Net Worth 95,245 90,001 84,035 78,997 70,683 62,040 61,111 7.67%
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 95,245 90,001 84,035 78,997 70,683 62,040 61,111 7.67%
NOSH 41,774 41,861 41,808 41,797 41,824 41,637 41,857 -0.03%
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 6.28% 4.42% 4.49% 4.65% 5.76% 2.64% 5.33% -
ROE 2.10% 1.47% 1.46% 1.88% 2.56% 0.78% 2.40% -
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 85.93 76.03 71.06 64.45 84.89 75.12 108.85 -3.86%
EPS 4.79 3.17 2.93 3.56 4.33 1.16 3.50 5.36%
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 - 41,774
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 86.11 76.34 71.26 64.62 85.16 75.02 109.29 -3.89%
EPS 4.80 3.18 2.94 3.57 4.34 1.16 3.51 5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2846 2.1588 2.0157 1.8948 1.6954 1.4881 1.4658 7.67%
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 1.69 1.51 1.20 1.12 1.15 0.85 0.62 18.18%
P/EPS 30.27 36.28 29.01 20.22 22.63 55.17 19.43 7.66%
EY 3.30 2.76 3.45 4.94 4.42 1.81 5.15 -7.14%
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 1.56 1.51 1.22 1.16 0.85 0.80 0.54 19.33%
P/EPS 27.97 36.28 29.69 21.07 16.63 51.72 16.86 8.79%
EY 3.57 2.76 3.37 4.75 6.01 1.93 5.93 -8.10%
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