[SUPER] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -12.54%
YoY- -34.95%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 114,504 110,172 103,900 103,753 105,878 104,000 138,447 -11.85%
PBT 16,630 22,288 4,375 5,258 7,036 5,740 10,824 33.04%
Tax -3,482 -1,332 -1,795 -1,386 -2,606 -1,888 -1,831 53.31%
NP 13,148 20,956 2,580 3,872 4,430 3,852 8,993 28.72%
-
NP to SH 11,452 18,004 4,018 4,829 5,522 5,096 8,909 18.16%
-
Tax Rate 20.94% 5.98% 41.03% 26.36% 37.04% 32.89% 16.92% -
Total Cost 101,356 89,216 101,320 99,881 101,448 100,148 129,454 -15.01%
-
Net Worth 84,070 82,748 77,753 78,211 79,064 76,440 74,829 8.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 1,254 - - - 2,090 -
Div Payout % - - 31.21% - - - 23.46% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 84,070 82,748 77,753 78,211 79,064 76,440 74,829 8.04%
NOSH 41,826 41,792 41,802 41,824 41,833 41,770 41,804 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.48% 19.02% 2.48% 3.73% 4.18% 3.70% 6.50% -
ROE 13.62% 21.76% 5.17% 6.17% 6.98% 6.67% 11.91% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 273.76 263.62 248.55 248.07 253.09 248.98 331.18 -11.89%
EPS 27.38 43.08 9.61 11.55 13.20 12.20 21.31 18.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.01 1.98 1.86 1.87 1.89 1.83 1.79 8.01%
Adjusted Per Share Value based on latest NOSH - 41,796
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 274.65 264.26 249.22 248.86 253.96 249.45 332.08 -11.85%
EPS 27.47 43.18 9.64 11.58 13.25 12.22 21.37 18.16%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 5.01 -
NAPS 2.0165 1.9848 1.865 1.876 1.8965 1.8335 1.7949 8.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.85 0.77 0.79 0.93 0.72 0.85 0.78 -
P/RPS 0.31 0.29 0.32 0.37 0.28 0.34 0.24 18.54%
P/EPS 3.10 1.79 8.22 8.05 5.45 6.97 3.66 -10.45%
EY 32.21 55.95 12.17 12.42 18.33 14.35 27.32 11.56%
DY 0.00 0.00 3.80 0.00 0.00 0.00 6.41 -
P/NAPS 0.42 0.39 0.42 0.50 0.38 0.46 0.44 -3.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 12/06/12 28/02/12 22/11/11 23/08/11 24/05/11 -
Price 0.87 0.79 0.76 0.82 0.75 0.84 0.76 -
P/RPS 0.32 0.30 0.31 0.33 0.30 0.34 0.23 24.55%
P/EPS 3.18 1.83 7.91 7.10 5.68 6.89 3.57 -7.40%
EY 31.47 54.53 12.65 14.08 17.60 14.52 28.04 7.97%
DY 0.00 0.00 3.95 0.00 0.00 0.00 6.58 -
P/NAPS 0.43 0.40 0.41 0.44 0.40 0.46 0.42 1.57%

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