[SUPER] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 348.08%
YoY- 253.3%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 116,406 116,128 114,504 110,172 103,900 103,753 105,878 6.51%
PBT 14,069 14,204 16,630 22,288 4,375 5,258 7,036 58.65%
Tax -2,956 -3,230 -3,482 -1,332 -1,795 -1,386 -2,606 8.75%
NP 11,113 10,973 13,148 20,956 2,580 3,872 4,430 84.51%
-
NP to SH 9,894 9,745 11,452 18,004 4,018 4,829 5,522 47.46%
-
Tax Rate 21.01% 22.74% 20.94% 5.98% 41.03% 26.36% 37.04% -
Total Cost 105,293 105,154 101,356 89,216 101,320 99,881 101,448 2.50%
-
Net Worth 86,952 84,463 84,070 82,748 77,753 78,211 79,064 6.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,090 - - - 1,254 - - -
Div Payout % 21.13% - - - 31.21% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 86,952 84,463 84,070 82,748 77,753 78,211 79,064 6.53%
NOSH 41,804 41,813 41,826 41,792 41,802 41,824 41,833 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.55% 9.45% 11.48% 19.02% 2.48% 3.73% 4.18% -
ROE 11.38% 11.54% 13.62% 21.76% 5.17% 6.17% 6.98% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 278.46 277.73 273.76 263.62 248.55 248.07 253.09 6.56%
EPS 23.66 23.31 27.38 43.08 9.61 11.55 13.20 47.50%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.08 2.02 2.01 1.98 1.86 1.87 1.89 6.58%
Adjusted Per Share Value based on latest NOSH - 41,792
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 279.21 278.55 274.65 264.26 249.22 248.86 253.96 6.51%
EPS 23.73 23.38 27.47 43.18 9.64 11.58 13.25 47.42%
DPS 5.01 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 2.0857 2.0259 2.0165 1.9848 1.865 1.876 1.8965 6.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.82 0.83 0.85 0.77 0.79 0.93 0.72 -
P/RPS 0.29 0.30 0.31 0.29 0.32 0.37 0.28 2.36%
P/EPS 3.46 3.56 3.10 1.79 8.22 8.05 5.45 -26.11%
EY 28.86 28.08 32.21 55.95 12.17 12.42 18.33 35.30%
DY 6.10 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.39 0.42 0.50 0.38 1.74%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 22/11/11 -
Price 0.945 0.88 0.87 0.79 0.76 0.82 0.75 -
P/RPS 0.34 0.32 0.32 0.30 0.31 0.33 0.30 8.69%
P/EPS 3.99 3.78 3.18 1.83 7.91 7.10 5.68 -20.96%
EY 25.04 26.48 31.47 54.53 12.65 14.08 17.60 26.47%
DY 5.29 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.45 0.44 0.43 0.40 0.41 0.44 0.40 8.16%

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