[SUPER] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 1.37%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 129,472 122,120 108,215 121,619 131,997 119,066 150,003 -2.42%
PBT 11,269 10,707 9,174 8,905 11,585 4,470 16,281 -5.94%
Tax -3,329 -2,684 -2,234 -1,851 -510 -2,060 -7,725 -13.08%
NP 7,940 8,023 6,940 7,054 11,075 2,410 8,556 -1.23%
-
NP to SH 7,359 7,523 6,983 7,951 10,200 1,309 5,613 4.61%
-
Tax Rate 29.54% 25.07% 24.35% 20.79% 4.40% 46.09% 47.45% -
Total Cost 121,532 114,097 101,275 114,565 120,922 116,656 141,447 -2.49%
-
Net Worth 95,245 90,001 84,035 78,997 70,683 62,040 61,111 7.67%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 2,088 1,244 2,090 1,255 417 1,256 -
Div Payout % - 27.77% 17.82% 26.29% 12.31% 31.92% 22.38% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 95,245 90,001 84,035 78,997 70,683 62,040 61,111 7.67%
NOSH 41,774 41,861 41,808 41,797 41,824 41,637 41,857 -0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.13% 6.57% 6.41% 5.80% 8.39% 2.02% 5.70% -
ROE 7.73% 8.36% 8.31% 10.06% 14.43% 2.11% 9.18% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 309.93 291.73 258.83 290.97 315.60 285.96 358.37 -2.39%
EPS 17.62 17.97 16.70 19.02 24.39 3.14 13.41 4.65%
DPS 0.00 5.00 3.00 5.00 3.00 1.00 3.00 -
NAPS 2.28 2.15 2.01 1.89 1.69 1.49 1.46 7.70%
Adjusted Per Share Value based on latest NOSH - 41,861
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 310.55 292.92 259.56 291.72 316.61 285.59 359.80 -2.42%
EPS 17.65 18.04 16.75 19.07 24.47 3.14 13.46 4.61%
DPS 0.00 5.01 2.98 5.01 3.01 1.00 3.01 -
NAPS 2.2846 2.1588 2.0157 1.8948 1.6954 1.4881 1.4658 7.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.45 1.15 0.85 0.72 0.98 0.64 0.68 -
P/RPS 0.47 0.39 0.33 0.25 0.31 0.22 0.19 16.28%
P/EPS 8.23 6.40 5.09 3.78 4.02 20.36 5.07 8.40%
EY 12.15 15.63 19.65 26.42 24.89 4.91 19.72 -7.75%
DY 0.00 4.35 3.53 6.94 3.06 1.56 4.41 -
P/NAPS 0.64 0.53 0.42 0.38 0.58 0.43 0.47 5.27%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 27/11/12 22/11/11 23/11/10 24/11/09 25/11/08 -
Price 1.34 1.15 0.87 0.75 0.72 0.60 0.59 -
P/RPS 0.43 0.39 0.34 0.26 0.23 0.21 0.16 17.90%
P/EPS 7.61 6.40 5.21 3.94 2.95 19.09 4.40 9.55%
EY 13.15 15.63 19.20 25.36 33.87 5.24 22.73 -8.71%
DY 0.00 4.35 3.45 6.67 4.17 1.67 5.08 -
P/NAPS 0.59 0.53 0.43 0.40 0.43 0.40 0.40 6.68%

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