[SUPER] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
12-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -16.8%
YoY- -54.9%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 116,128 114,504 110,172 103,900 103,753 105,878 104,000 7.59%
PBT 14,204 16,630 22,288 4,375 5,258 7,036 5,740 82.44%
Tax -3,230 -3,482 -1,332 -1,795 -1,386 -2,606 -1,888 42.81%
NP 10,973 13,148 20,956 2,580 3,872 4,430 3,852 100.31%
-
NP to SH 9,745 11,452 18,004 4,018 4,829 5,522 5,096 53.76%
-
Tax Rate 22.74% 20.94% 5.98% 41.03% 26.36% 37.04% 32.89% -
Total Cost 105,154 101,356 89,216 101,320 99,881 101,448 100,148 3.28%
-
Net Worth 84,463 84,070 82,748 77,753 78,211 79,064 76,440 6.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 1,254 - - - -
Div Payout % - - - 31.21% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 84,463 84,070 82,748 77,753 78,211 79,064 76,440 6.84%
NOSH 41,813 41,826 41,792 41,802 41,824 41,833 41,770 0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.45% 11.48% 19.02% 2.48% 3.73% 4.18% 3.70% -
ROE 11.54% 13.62% 21.76% 5.17% 6.17% 6.98% 6.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 277.73 273.76 263.62 248.55 248.07 253.09 248.98 7.52%
EPS 23.31 27.38 43.08 9.61 11.55 13.20 12.20 53.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.02 2.01 1.98 1.86 1.87 1.89 1.83 6.77%
Adjusted Per Share Value based on latest NOSH - 41,481
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 278.55 274.65 264.26 249.22 248.86 253.96 249.45 7.59%
EPS 23.38 27.47 43.18 9.64 11.58 13.25 12.22 53.81%
DPS 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
NAPS 2.0259 2.0165 1.9848 1.865 1.876 1.8965 1.8335 6.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.83 0.85 0.77 0.79 0.93 0.72 0.85 -
P/RPS 0.30 0.31 0.29 0.32 0.37 0.28 0.34 -7.97%
P/EPS 3.56 3.10 1.79 8.22 8.05 5.45 6.97 -35.97%
EY 28.08 32.21 55.95 12.17 12.42 18.33 14.35 56.12%
DY 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.39 0.42 0.50 0.38 0.46 -7.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 22/11/11 23/08/11 -
Price 0.88 0.87 0.79 0.76 0.82 0.75 0.84 -
P/RPS 0.32 0.32 0.30 0.31 0.33 0.30 0.34 -3.94%
P/EPS 3.78 3.18 1.83 7.91 7.10 5.68 6.89 -32.86%
EY 26.48 31.47 54.53 12.65 14.08 17.60 14.52 48.99%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.40 0.41 0.44 0.40 0.46 -2.90%

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