[SUPER] QoQ TTM 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- -42.29%
YoY- -54.89%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 113,182 108,215 105,445 103,902 111,883 121,619 130,186 -8.87%
PBT 11,085 9,174 8,514 4,377 6,711 8,905 9,448 11.18%
Tax -3,178 -2,234 -1,656 -1,795 -892 -1,851 -1,603 57.48%
NP 7,907 6,940 6,858 2,582 5,819 7,054 7,845 0.52%
-
NP to SH 7,705 6,983 7,246 4,019 6,964 7,951 8,274 -4.61%
-
Tax Rate 28.67% 24.35% 19.45% 41.01% 13.29% 20.79% 16.97% -
Total Cost 105,275 101,275 98,587 101,320 106,064 114,565 122,341 -9.48%
-
Net Worth 84,370 84,035 82,748 41,481 78,158 78,997 76,440 6.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,244 1,244 1,244 1,244 2,090 2,090 2,090 -29.12%
Div Payout % 16.15% 17.82% 17.17% 30.96% 30.02% 26.29% 25.27% -
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 84,370 84,035 82,748 41,481 78,158 78,997 76,440 6.76%
NOSH 41,767 41,808 41,792 41,481 41,796 41,797 41,770 -0.00%
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 6.99% 6.41% 6.50% 2.49% 5.20% 5.80% 6.03% -
ROE 9.13% 8.31% 8.76% 9.69% 8.91% 10.06% 10.82% -
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 270.98 258.83 252.31 250.48 267.69 290.97 311.67 -8.86%
EPS 18.45 16.70 17.34 9.69 16.66 19.02 19.81 -4.61%
DPS 3.00 3.00 3.00 3.00 5.00 5.00 5.00 -28.75%
NAPS 2.02 2.01 1.98 1.00 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 271.48 259.56 252.92 249.22 268.36 291.72 312.26 -8.86%
EPS 18.48 16.75 17.38 9.64 16.70 19.07 19.85 -4.63%
DPS 2.98 2.98 2.98 2.98 5.01 5.01 5.01 -29.16%
NAPS 2.0237 2.0157 1.9848 0.995 1.8747 1.8948 1.8335 6.76%
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 0.31 0.33 0.31 0.32 0.35 0.25 0.27 9.60%
P/EPS 4.50 5.09 4.44 8.15 5.58 3.78 4.29 3.22%
EY 22.23 19.65 22.52 12.26 17.92 26.42 23.30 -3.07%
DY 3.61 3.53 3.90 3.80 5.38 6.94 5.88 -27.65%
P/NAPS 0.41 0.42 0.39 0.79 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 0.34 0.31 0.30 0.31 0.26 0.27 11.93%
P/EPS 4.77 5.21 4.56 7.84 4.92 3.94 4.24 8.13%
EY 20.96 19.20 21.95 12.75 20.32 25.36 23.58 -7.51%
DY 3.41 3.45 3.80 3.95 6.10 6.67 5.95 -30.88%
P/NAPS 0.44 0.43 0.40 0.76 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