[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -21.46%
YoY- -80.79%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 797,988 845,498 991,856 2,687,227 3,182,668 3,958,404 5,822,640 -73.45%
PBT -231,570 -197,404 24,412 1,070,251 1,388,102 2,045,594 3,723,404 -
Tax 32,045 -14,298 -6,300 -299,174 -403,042 -599,624 -1,058,096 -
NP -199,525 -211,702 18,112 771,077 985,060 1,445,970 2,665,308 -
-
NP to SH -189,701 -204,716 22,840 732,429 932,498 1,372,730 2,554,096 -
-
Tax Rate - - 25.81% 27.95% 29.04% 29.31% 28.42% -
Total Cost 997,513 1,057,200 973,744 1,916,150 2,197,608 2,512,434 3,157,332 -53.64%
-
Net Worth 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 -4.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 123,681 - - 290,824 281,259 261,763 519,183 -61.60%
Div Payout % 0.00% - - 39.71% 30.16% 19.07% 20.33% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 -4.35%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -25.00% -25.04% 1.83% 28.69% 30.95% 36.53% 45.77% -
ROE -4.09% -4.38% 0.46% 15.22% 19.54% 27.89% 51.51% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.11 31.87 37.27 101.64 120.70 151.22 224.30 -73.81%
EPS -7.16 -7.72 0.84 27.70 35.36 52.44 98.40 -
DPS 4.67 0.00 0.00 11.00 10.67 10.00 20.00 -62.11%
NAPS 1.75 1.76 1.86 1.82 1.81 1.88 1.91 -5.67%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 29.33 31.08 36.46 98.77 116.98 145.50 214.02 -73.45%
EPS -6.97 -7.52 0.84 26.92 34.28 50.46 93.88 -
DPS 4.55 0.00 0.00 10.69 10.34 9.62 19.08 -61.57%
NAPS 1.7048 1.7162 1.8193 1.7687 1.7542 1.8088 1.8225 -4.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.925 0.87 0.675 0.875 1.18 1.47 2.39 -
P/RPS 3.07 2.73 1.81 0.86 0.98 0.97 1.07 102.04%
P/EPS -12.92 -11.27 78.64 3.16 3.34 2.80 2.43 -
EY -7.74 -8.87 1.27 31.66 29.97 35.67 41.17 -
DY 5.05 0.00 0.00 12.57 9.04 6.80 8.37 -28.61%
P/NAPS 0.53 0.49 0.36 0.48 0.65 0.78 1.25 -43.59%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 20/02/23 22/11/22 22/08/22 25/05/22 22/02/22 19/11/21 -
Price 0.995 0.83 0.91 0.775 1.03 1.09 1.73 -
P/RPS 3.30 2.60 2.44 0.76 0.85 0.72 0.77 164.07%
P/EPS -13.90 -10.76 106.02 2.80 2.91 2.08 1.76 -
EY -7.19 -9.30 0.94 35.75 34.33 48.11 56.87 -
DY 4.69 0.00 0.00 14.19 10.36 9.17 11.56 -45.22%
P/NAPS 0.57 0.47 0.49 0.43 0.57 0.58 0.91 -26.81%

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