[SUPER] QoQ 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- 1036.62%
YoY- 253.3%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
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 29,310 29,844 29,709 27,543 26,086 24,877 26,939 5.77%
PBT 3,416 2,338 2,743 5,572 432 427 2,083 39.02%
Tax -533 -682 -1,408 -333 -755 262 -830 -25.54%
NP 2,883 1,656 1,335 5,239 -323 689 1,253 74.19%
-
NP to SH 2,585 1,583 1,225 4,501 396 861 1,488 44.46%
-
Tax Rate 15.60% 29.17% 51.33% 5.98% 174.77% -61.36% 39.85% -
Total Cost 26,427 28,188 28,374 22,304 26,409 24,188 25,686 1.91%
-
Net Worth 83,553 84,370 84,035 82,748 41,481 78,158 78,997 3.80%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,088 - - - 1,244 - - -
Div Payout % 80.81% - - - 314.25% - - -
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 83,553 84,370 84,035 82,748 41,481 78,158 78,997 3.80%
NOSH 41,776 41,767 41,808 41,792 41,481 41,796 41,797 -0.03%
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 9.84% 5.55% 4.49% 19.02% -1.24% 2.77% 4.65% -
ROE 3.09% 1.88% 1.46% 5.44% 0.95% 1.10% 1.88% -
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 70.16 71.45 71.06 65.90 62.89 59.52 64.45 5.81%
EPS 6.18 3.79 2.93 10.77 0.95 2.06 3.56 44.39%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.00 2.02 2.01 1.98 1.00 1.87 1.89 3.83%
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 70.30 71.58 71.26 66.06 62.57 59.67 64.62 5.77%
EPS 6.20 3.80 2.94 10.80 0.95 2.07 3.57 44.43%
DPS 5.01 0.00 0.00 0.00 2.98 0.00 0.00 -
NAPS 2.0041 2.0237 2.0157 1.9848 0.995 1.8747 1.8948 3.80%
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 1.17 1.16 1.20 1.17 1.26 1.56 1.12 2.95%
P/EPS 13.25 21.90 29.01 7.15 82.75 45.15 20.22 -24.53%
EY 7.55 4.57 3.45 13.99 1.21 2.22 4.94 32.64%
DY 6.10 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.41 0.41 0.42 0.39 0.79 0.50 0.38 5.19%
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 1.35 1.23 1.22 1.20 1.21 1.38 1.16 10.63%
P/EPS 15.27 23.22 29.69 7.34 79.61 39.81 21.07 -19.30%
EY 6.55 4.31 3.37 13.63 1.26 2.51 4.75 23.86%
DY 5.29 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.47 0.44 0.43 0.40 0.76 0.44 0.40 11.33%

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