[SUPER] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -24.99%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 143,477 125,401 120,002 105,445 130,186 127,768 133,351 1.22%
PBT 15,867 9,925 11,441 8,514 9,448 10,783 7,493 13.31%
Tax -4,444 -2,833 -3,490 -1,656 -1,603 -925 -3,480 4.15%
NP 11,423 7,092 7,951 6,858 7,845 9,858 4,013 19.03%
-
NP to SH 10,427 6,685 7,421 7,246 8,274 8,872 2,291 28.71%
-
Tax Rate 28.01% 28.54% 30.50% 19.45% 16.97% 8.58% 46.44% -
Total Cost 132,054 118,309 112,051 98,587 122,341 117,910 129,338 0.34%
-
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 - - 2,088 1,244 2,090 1,255 417 -
Div Payout % - - 28.15% 17.17% 25.27% 14.16% 18.24% -
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 7.96% 5.66% 6.63% 6.50% 6.03% 7.72% 3.01% -
ROE 10.13% 7.17% 8.33% 8.76% 10.82% 12.79% 3.70% -
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 344.14 299.91 286.99 252.31 311.67 305.71 318.70 1.28%
EPS 25.01 15.99 17.75 17.34 19.81 21.23 5.48 28.77%
DPS 0.00 0.00 5.00 3.00 5.00 3.00 1.00 -
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 - 41,814
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 344.14 300.79 287.84 252.92 312.26 306.46 319.86 1.22%
EPS 25.01 16.03 17.80 17.38 19.85 21.28 5.50 28.69%
DPS 0.00 0.00 5.01 2.98 5.01 3.01 1.00 -
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 1.02 0.47 0.42 0.31 0.27 0.21 0.18 33.50%
P/EPS 14.07 8.88 6.76 4.44 4.29 3.06 10.23 5.45%
EY 7.11 11.26 14.79 22.52 23.30 32.66 9.78 -5.17%
DY 0.00 0.00 4.17 3.90 5.88 4.62 1.79 -
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 1.10 0.50 0.37 0.31 0.27 0.26 0.22 30.75%
P/EPS 15.07 9.38 5.97 4.56 4.24 3.67 12.60 3.02%
EY 6.63 10.66 16.74 21.95 23.58 27.22 7.94 -2.95%
DY 0.00 0.00 4.72 3.80 5.95 3.85 1.45 -
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