[SUPER] QoQ Annualized 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- -14.9%
YoY- 101.79%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 125,932 124,556 116,406 116,128 114,504 110,172 103,900 13.66%
PBT 9,906 11,776 14,069 14,204 16,630 22,288 4,375 72.34%
Tax -2,938 -3,468 -2,956 -3,230 -3,482 -1,332 -1,795 38.84%
NP 6,968 8,308 11,113 10,973 13,148 20,956 2,580 93.81%
-
NP to SH 6,710 8,112 9,894 9,745 11,452 18,004 4,018 40.71%
-
Tax Rate 29.66% 29.45% 21.01% 22.74% 20.94% 5.98% 41.03% -
Total Cost 118,964 116,248 105,293 105,154 101,356 89,216 101,320 11.28%
-
Net Worth 89,940 89,064 86,952 84,463 84,070 82,748 77,753 10.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 2,090 - - - 1,254 -
Div Payout % - - 21.13% - - - 31.21% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 89,940 89,064 86,952 84,463 84,070 82,748 77,753 10.18%
NOSH 41,832 41,814 41,804 41,813 41,826 41,792 41,802 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.53% 6.67% 9.55% 9.45% 11.48% 19.02% 2.48% -
ROE 7.46% 9.11% 11.38% 11.54% 13.62% 21.76% 5.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 301.04 297.88 278.46 277.73 273.76 263.62 248.55 13.61%
EPS 16.04 19.40 23.66 23.31 27.38 43.08 9.61 40.66%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.15 2.13 2.08 2.02 2.01 1.98 1.86 10.13%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 302.06 298.76 279.21 278.55 274.65 264.26 249.22 13.66%
EPS 16.09 19.46 23.73 23.38 27.47 43.18 9.64 40.66%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 3.01 -
NAPS 2.1573 2.1363 2.0857 2.0259 2.0165 1.9848 1.865 10.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.15 1.20 0.82 0.83 0.85 0.77 0.79 -
P/RPS 0.38 0.40 0.29 0.30 0.31 0.29 0.32 12.12%
P/EPS 7.17 6.19 3.46 3.56 3.10 1.79 8.22 -8.70%
EY 13.95 16.17 28.86 28.08 32.21 55.95 12.17 9.51%
DY 0.00 0.00 6.10 0.00 0.00 0.00 3.80 -
P/NAPS 0.53 0.56 0.39 0.41 0.42 0.39 0.42 16.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 -
Price 1.15 1.06 0.945 0.88 0.87 0.79 0.76 -
P/RPS 0.38 0.36 0.34 0.32 0.32 0.30 0.31 14.52%
P/EPS 7.17 5.46 3.99 3.78 3.18 1.83 7.91 -6.33%
EY 13.95 18.30 25.04 26.48 31.47 54.53 12.65 6.73%
DY 0.00 0.00 5.29 0.00 0.00 0.00 3.95 -
P/NAPS 0.53 0.50 0.45 0.44 0.43 0.40 0.41 18.64%

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