[SUPER] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 30.38%
YoY- 39.79%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 143,477 139,987 134,441 129,472 125,401 123,884 122,830 10.94%
PBT 15,867 14,485 13,702 11,269 9,925 10,445 10,135 34.93%
Tax -4,444 -3,983 -3,286 -3,329 -2,833 -2,869 -2,716 38.98%
NP 11,423 10,502 10,416 7,940 7,092 7,576 7,419 33.44%
-
NP to SH 10,427 9,518 9,595 7,359 6,685 7,329 6,864 32.24%
-
Tax Rate 28.01% 27.50% 23.98% 29.54% 28.54% 27.47% 26.80% -
Total Cost 132,054 129,485 124,025 121,532 118,309 116,308 115,411 9.42%
-
Net Worth 102,976 100,631 96,845 95,245 93,242 92,426 89,055 10.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 2,088 -
Div Payout % - - - - - - 30.43% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 102,976 100,631 96,845 95,245 93,242 92,426 89,055 10.19%
NOSH 41,690 41,755 41,743 41,774 41,812 41,821 41,809 -0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.96% 7.50% 7.75% 6.13% 5.66% 6.12% 6.04% -
ROE 10.13% 9.46% 9.91% 7.73% 7.17% 7.93% 7.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 344.14 335.25 322.06 309.93 299.91 296.22 293.78 11.15%
EPS 25.01 22.79 22.99 17.62 15.99 17.52 16.42 32.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.47 2.41 2.32 2.28 2.23 2.21 2.13 10.40%
Adjusted Per Share Value based on latest NOSH - 41,743
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 344.14 335.77 322.47 310.55 300.79 297.15 294.62 10.94%
EPS 25.01 22.83 23.01 17.65 16.03 17.58 16.46 32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.01 -
NAPS 2.47 2.4137 2.3229 2.2846 2.2365 2.2169 2.1361 10.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.52 2.73 1.30 1.45 1.42 1.18 1.18 -
P/RPS 1.02 0.81 0.40 0.47 0.47 0.40 0.40 86.96%
P/EPS 14.07 11.98 5.66 8.23 8.88 6.73 7.19 56.64%
EY 7.11 8.35 17.68 12.15 11.26 14.85 13.91 -36.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 1.43 1.13 0.56 0.64 0.64 0.53 0.55 89.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 17/02/15 25/11/14 28/08/14 27/05/14 25/02/14 -
Price 3.77 3.11 1.50 1.34 1.50 1.20 1.18 -
P/RPS 1.10 0.93 0.47 0.43 0.50 0.41 0.40 96.64%
P/EPS 15.07 13.64 6.53 7.61 9.38 6.85 7.19 64.00%
EY 6.63 7.33 15.32 13.15 10.66 14.60 13.91 -39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 1.53 1.29 0.65 0.59 0.67 0.54 0.55 98.16%

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