[SUPER] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -8.76%
YoY- -10.91%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 134,441 122,830 113,182 111,883 135,004 118,449 148,275 -1.61%
PBT 13,702 10,135 11,085 6,711 9,294 7,851 14,801 -1.27%
Tax -3,286 -2,716 -3,178 -892 -1,847 -1,017 -6,864 -11.54%
NP 10,416 7,419 7,907 5,819 7,447 6,834 7,937 4.63%
-
NP to SH 9,595 6,864 7,705 6,964 6,783 5,885 5,218 10.68%
-
Tax Rate 23.98% 26.80% 28.67% 13.29% 19.87% 12.95% 46.38% -
Total Cost 124,025 115,411 105,275 106,064 127,557 111,615 140,338 -2.03%
-
Net Worth 96,845 89,055 84,370 78,158 71,495 66,910 60,966 8.01%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 2,088 1,244 2,090 1,255 417 1,256 -
Div Payout % - 30.43% 16.15% 30.02% 18.52% 7.10% 24.07% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 96,845 89,055 84,370 78,158 71,495 66,910 60,966 8.01%
NOSH 41,743 41,809 41,767 41,796 41,809 41,818 41,757 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.75% 6.04% 6.99% 5.20% 5.52% 5.77% 5.35% -
ROE 9.91% 7.71% 9.13% 8.91% 9.49% 8.80% 8.56% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 322.06 293.78 270.98 267.69 322.90 283.24 355.09 -1.61%
EPS 22.99 16.42 18.45 16.66 16.22 14.07 12.50 10.68%
DPS 0.00 5.00 3.00 5.00 3.00 1.00 3.00 -
NAPS 2.32 2.13 2.02 1.87 1.71 1.60 1.46 8.02%
Adjusted Per Share Value based on latest NOSH - 41,809
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 322.47 294.62 271.48 268.36 323.82 284.11 355.65 -1.61%
EPS 23.01 16.46 18.48 16.70 16.27 14.12 12.52 10.67%
DPS 0.00 5.01 2.98 5.01 3.01 1.00 3.01 -
NAPS 2.3229 2.1361 2.0237 1.8747 1.7149 1.6049 1.4623 8.01%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.30 1.18 0.83 0.93 0.69 0.65 0.60 -
P/RPS 0.40 0.40 0.31 0.35 0.21 0.23 0.17 15.32%
P/EPS 5.66 7.19 4.50 5.58 4.25 4.62 4.80 2.78%
EY 17.68 13.91 22.23 17.92 23.51 21.65 20.83 -2.69%
DY 0.00 4.24 3.61 5.38 4.35 1.54 5.00 -
P/NAPS 0.56 0.55 0.41 0.50 0.40 0.41 0.41 5.33%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 25/02/14 26/02/13 28/02/12 22/02/11 12/02/10 24/02/09 -
Price 1.50 1.18 0.88 0.82 0.74 0.65 0.58 -
P/RPS 0.47 0.40 0.32 0.31 0.23 0.23 0.16 19.66%
P/EPS 6.53 7.19 4.77 4.92 4.56 4.62 4.64 5.85%
EY 15.32 13.91 20.96 20.32 21.92 21.65 21.54 -5.51%
DY 0.00 4.24 3.41 6.10 4.05 1.54 5.17 -
P/NAPS 0.65 0.55 0.44 0.44 0.43 0.41 0.40 8.42%

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