[SUPER] YoY Quarter Result on 30-Jun-2015 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -22.87%
YoY- 65.68%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 36,146 32,656 31,139 27,543 26,000 34,261 28,692 3.92%
PBT 3,806 2,424 2,944 5,572 1,435 2,812 1,333 19.09%
Tax -1,292 -831 -867 -333 -472 -700 -369 23.21%
NP 2,514 1,593 2,077 5,239 963 2,112 964 17.31%
-
NP to SH 2,293 1,384 2,028 4,501 1,274 1,910 795 19.29%
-
Tax Rate 33.95% 34.28% 29.45% 5.98% 32.89% 24.89% 27.68% -
Total Cost 33,632 31,063 29,062 22,304 25,037 32,149 27,728 3.26%
-
Net Worth 102,976 93,242 89,064 82,748 76,440 69,378 61,926 8.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 102,976 93,242 89,064 82,748 76,440 69,378 61,926 8.84%
NOSH 41,690 41,812 41,814 41,792 41,770 41,794 41,842 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.96% 4.88% 6.67% 19.02% 3.70% 6.16% 3.36% -
ROE 2.23% 1.48% 2.28% 5.44% 1.67% 2.75% 1.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.70 78.10 74.47 65.90 62.24 81.98 68.57 3.98%
EPS 5.50 3.31 4.85 10.77 3.05 4.57 1.90 19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.23 2.13 1.98 1.83 1.66 1.48 8.90%
Adjusted Per Share Value based on latest NOSH - 41,690
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.70 78.33 74.69 66.06 62.36 82.18 68.82 3.92%
EPS 5.50 3.32 4.86 10.80 3.06 4.58 1.91 19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.2365 2.1363 1.9848 1.8335 1.6641 1.4854 8.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.52 1.42 1.20 0.77 0.85 0.65 0.56 -
P/RPS 4.06 1.82 1.61 1.17 1.37 0.79 0.82 30.53%
P/EPS 64.00 42.90 24.74 7.15 27.87 14.22 29.47 13.79%
EY 1.56 2.33 4.04 13.99 3.59 7.03 3.39 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.64 0.56 0.39 0.46 0.39 0.38 24.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 28/08/12 23/08/11 24/08/10 25/08/09 -
Price 3.77 1.50 1.06 0.79 0.84 0.78 0.69 -
P/RPS 4.35 1.92 1.42 1.20 1.35 0.95 1.01 27.53%
P/EPS 68.55 45.32 21.86 7.34 27.54 17.07 36.32 11.16%
EY 1.46 2.21 4.58 13.63 3.63 5.86 2.75 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.67 0.50 0.40 0.46 0.47 0.47 21.72%

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