[SUPER] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 29.22%
YoY- 83.86%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 35,523 30,554 29,844 24,877 34,613 31,606 32,223 1.63%
PBT 4,199 1,766 2,338 427 2,621 4,912 1,531 18.30%
Tax -671 -714 -682 262 -697 640 -403 8.86%
NP 3,528 1,052 1,656 689 1,924 5,552 1,128 20.92%
-
NP to SH 3,160 924 1,583 861 1,848 5,265 689 28.88%
-
Tax Rate 15.98% 40.43% 29.17% -61.36% 26.59% -13.03% 26.32% -
Total Cost 31,995 29,502 28,188 24,188 32,689 26,054 31,095 0.47%
-
Net Worth 96,845 89,055 84,370 78,158 71,495 66,910 60,966 8.01%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 96,845 89,055 84,370 78,158 71,495 66,910 60,966 8.01%
NOSH 41,743 41,809 41,767 41,796 41,809 41,818 41,757 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.93% 3.44% 5.55% 2.77% 5.56% 17.57% 3.50% -
ROE 3.26% 1.04% 1.88% 1.10% 2.58% 7.87% 1.13% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 85.10 73.08 71.45 59.52 82.79 75.58 77.17 1.64%
EPS 7.57 2.21 3.79 2.06 4.42 12.59 1.65 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.13 2.02 1.87 1.71 1.60 1.46 8.02%
Adjusted Per Share Value based on latest NOSH - 41,767
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 85.21 73.29 71.58 59.67 83.02 75.81 77.29 1.63%
EPS 7.58 2.22 3.80 2.07 4.43 12.63 1.65 28.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3229 2.1361 2.0237 1.8747 1.7149 1.6049 1.4623 8.01%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.30 1.18 0.83 0.93 0.69 0.65 0.60 -
P/RPS 1.53 1.61 1.16 1.56 0.83 0.86 0.78 11.87%
P/EPS 17.17 53.39 21.90 45.15 15.61 5.16 36.36 -11.74%
EY 5.82 1.87 4.57 2.22 6.41 19.37 2.75 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.41 0.50 0.40 0.41 0.41 5.33%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 25/02/14 26/02/13 28/02/12 22/02/11 12/02/10 24/02/09 -
Price 1.50 1.18 0.88 0.82 0.74 0.65 0.58 -
P/RPS 1.76 1.61 1.23 1.38 0.89 0.86 0.75 15.26%
P/EPS 19.82 53.39 23.22 39.81 16.74 5.16 35.15 -9.10%
EY 5.05 1.87 4.31 2.51 5.97 19.37 2.84 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.44 0.44 0.43 0.41 0.40 8.42%

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