[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock

[SUPERMX] SUPERMAX CORPORATION BHD

Announcement Date

19-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- -33.01%

YoY- -19.12%

Quarter Report

SCB Bursa Ann FS Notes 1st Quarter ended 30.9.2021.pdf

Latest QR

Upcoming QR

SUPERMX's Result

SUPERMX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Annualized Quarter Result
Revenue	2,687,227	3,182,668	3,958,404	5,822,640	7,164,180	7,051,597	6,702,364	-45.71%
YoY %	-15.57%	-19.60%	-32.02%	-18.73%	1.60%	5.21%	-	-
Horiz. %	40.09%	47.49%	59.06%	86.87%	106.89%	105.21%	100.00%	-
PBT	1,070,251	1,388,102	2,045,594	3,723,404	5,019,354	5,051,701	4,892,964	-63.79%
YoY %	-22.90%	-32.14%	-45.06%	-25.82%	-0.64%	3.24%	-	-
Horiz. %	21.87%	28.37%	41.81%	76.10%	102.58%	103.24%	100.00%	-
Tax	-299,174	-403,042	-599,624	-1,058,096	-1,093,222	-1,165,685	-1,108,594	-58.33%
YoY %	25.77%	32.78%	43.33%	3.21%	6.22%	-5.15%	-	-
Horiz. %	26.99%	36.36%	54.09%	95.44%	98.61%	105.15%	100.00%	-
NP	771,077	985,060	1,445,970	2,665,308	3,926,132	3,886,016	3,784,370	-65.47%
YoY %	-21.72%	-31.88%	-45.75%	-32.11%	1.03%	2.69%	-	-
Horiz. %	20.38%	26.03%	38.21%	70.43%	103.75%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	732,429	932,498	1,372,730	2,554,096	3,812,905	3,805,588	3,697,958	-66.12%
YoY %	-21.46%	-32.07%	-46.25%	-33.01%	0.19%	2.91%	-	-
Horiz. %	19.81%	25.22%	37.12%	69.07%	103.11%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	29.04%	29.31%	28.42%	21.78%	23.08%	22.66%	-
YoY %	-3.75%	-0.92%	3.13%	30.49%	-5.63%	1.85%	-	-
Horiz. %	123.35%	128.16%	129.35%	125.42%	96.12%	101.85%	100.00%	-
Total Cost	1,916,150	2,197,608	2,512,434	3,157,332	3,238,048	3,165,581	2,917,994	-24.50%
YoY %	-12.81%	-12.53%	-20.43%	-2.49%	2.29%	8.48%	-	-
Horiz. %	65.67%	75.31%	86.10%	108.20%	110.97%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,811,818	4,772,629	4,921,161	4,958,201	4,724,569	4,090,149	3,244,657	30.13%
YoY %	0.82%	-3.02%	-0.75%	4.95%	15.51%	26.06%	-	-
Horiz. %	148.30%	147.09%	151.67%	152.81%	145.61%	126.06%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	290,824	281,259	261,763	519,183	825,501	579,869	195,709	30.31%
YoY %	3.40%	7.45%	-49.58%	-37.11%	42.36%	196.29%	-	-
Horiz. %	148.60%	143.71%	133.75%	265.28%	421.80%	296.29%	100.00%	-
Div Payout %	39.71%	30.16%	19.07%	20.33%	21.65%	15.24%	5.29%	-
YoY %	31.66%	58.15%	-6.20%	-6.10%	42.06%	188.09%	-	-
Horiz. %	750.66%	570.13%	360.49%	384.31%	409.26%	288.09%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	4,811,818	4,772,629	4,921,161	4,958,201	4,724,569	4,090,149	3,244,657	30.13%
YoY %	0.82%	-3.02%	-0.75%	4.95%	15.51%	26.06%	-	-
Horiz. %	148.30%	147.09%	151.67%	152.81%	145.61%	126.06%	100.00%	-
NOSH	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	28.69%	30.95%	36.53%	45.77%	54.80%	55.11%	56.46%	-
YoY %	-7.30%	-15.28%	-20.19%	-16.48%	-0.56%	-2.39%	-	-
Horiz. %	50.81%	54.82%	64.70%	81.07%	97.06%	97.61%	100.00%	-
ROE	15.22%	19.54%	27.89%	51.51%	80.70%	93.04%	113.97%	-
YoY %	-22.11%	-29.94%	-45.86%	-36.17%	-13.26%	-18.36%	-	-
Horiz. %	13.35%	17.14%	24.47%	45.20%	70.81%	81.64%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	101.64	120.70	151.22	224.30	275.98	272.40	260.27	-46.66%
YoY %	-15.79%	-20.18%	-32.58%	-18.73%	1.31%	4.66%	-	-
Horiz. %	39.05%	46.37%	58.10%	86.18%	106.04%	104.66%	100.00%	-
EPS	27.70	35.36	52.44	98.40	146.88	147.01	143.60	-66.71%
YoY %	-21.66%	-32.57%	-46.71%	-33.01%	-0.09%	2.37%	-	-
Horiz. %	19.29%	24.62%	36.52%	68.52%	102.28%	102.37%	100.00%	-
DPS	11.00	10.67	10.00	20.00	31.80	22.40	7.60	28.04%
YoY %	3.09%	6.70%	-50.00%	-37.11%	41.96%	194.74%	-	-
Horiz. %	144.74%	140.39%	131.58%	263.16%	418.42%	294.74%	100.00%	-
NAPS	1.82	1.81	1.88	1.91	1.82	1.58	1.26	27.86%
YoY %	0.55%	-3.72%	-1.57%	4.95%	15.19%	25.40%	-	-
Horiz. %	144.44%	143.65%	149.21%	151.59%	144.44%	125.40%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 2,720,616
RPS	98.77	116.98	145.50	214.02	263.33	259.19	246.35	-45.71%
YoY %	-15.57%	-19.60%	-32.02%	-18.73%	1.60%	5.21%	-	-
Horiz. %	40.09%	47.49%	59.06%	86.88%	106.89%	105.21%	100.00%	-
EPS	26.92	34.28	50.46	93.88	140.15	139.88	135.92	-66.12%
YoY %	-21.47%	-32.07%	-46.25%	-33.01%	0.19%	2.91%	-	-
Horiz. %	19.81%	25.22%	37.12%	69.07%	103.11%	102.91%	100.00%	-
DPS	10.69	10.34	9.62	19.08	30.34	21.31	7.19	30.36%
YoY %	3.38%	7.48%	-49.58%	-37.11%	42.37%	196.38%	-	-
Horiz. %	148.68%	143.81%	133.80%	265.37%	421.97%	296.38%	100.00%	-
NAPS	1.7687	1.7542	1.8088	1.8225	1.7366	1.5034	1.1926	30.14%
YoY %	0.83%	-3.02%	-0.75%	4.95%	15.51%	26.06%	-	-
Horiz. %	148.31%	147.09%	151.67%	152.82%	145.61%	126.06%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	0.875	1.18	1.47	2.39	3.30	3.81	6.01	-
P/RPS	0.86	0.98	0.97	1.07	1.20	1.40	2.31	-48.34%
YoY %	-12.24%	1.03%	-9.35%	-10.83%	-14.29%	-39.39%	-	-
Horiz. %	37.23%	42.42%	41.99%	46.32%	51.95%	60.61%	100.00%	-
P/EPS	3.16	3.34	2.80	2.43	2.25	2.59	4.19	-17.18%
YoY %	-5.39%	19.29%	15.23%	8.00%	-13.13%	-38.19%	-	-
Horiz. %	75.42%	79.71%	66.83%	58.00%	53.70%	61.81%	100.00%	-
EY	31.66	29.97	35.67	41.17	44.51	38.58	23.89	20.71%
YoY %	5.64%	-15.98%	-13.36%	-7.50%	15.37%	61.49%	-	-
Horiz. %	132.52%	125.45%	149.31%	172.33%	186.31%	161.49%	100.00%	-
DY	12.57	9.04	6.80	8.37	9.64	5.88	1.26	365.37%
YoY %	39.05%	32.94%	-18.76%	-13.17%	63.95%	366.67%	-	-
Horiz. %	997.62%	717.46%	539.68%	664.29%	765.08%	466.67%	100.00%	-
P/NAPS	0.48	0.65	0.78	1.25	1.81	2.41	4.77	-78.45%
YoY %	-26.15%	-16.67%	-37.60%	-30.94%	-24.90%	-49.48%	-	-
Horiz. %	10.06%	13.63%	16.35%	26.21%	37.95%	50.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	22/08/22	25/05/22	22/02/22	19/11/21	26/08/21	05/05/21	29/01/21	-
Price	0.775	1.03	1.09	1.73	3.08	5.57	6.80	-
P/RPS	0.76	0.85	0.72	0.77	1.12	2.04	2.61	-56.16%
YoY %	-10.59%	18.06%	-6.49%	-31.25%	-45.10%	-21.84%	-	-
Horiz. %	29.12%	32.57%	27.59%	29.50%	42.91%	78.16%	100.00%	-
P/EPS	2.80	2.91	2.08	1.76	2.10	3.79	4.74	-29.66%
YoY %	-3.78%	39.90%	18.18%	-16.19%	-44.59%	-20.04%	-	-
Horiz. %	59.07%	61.39%	43.88%	37.13%	44.30%	79.96%	100.00%	-
EY	35.75	34.33	48.11	56.87	47.69	26.39	21.12	42.16%
YoY %	4.14%	-28.64%	-15.40%	19.25%	80.71%	24.95%	-	-
Horiz. %	169.27%	162.55%	227.79%	269.27%	225.80%	124.95%	100.00%	-
DY	14.19	10.36	9.17	11.56	10.32	4.02	1.12	446.00%
YoY %	36.97%	12.98%	-20.67%	12.02%	156.72%	258.93%	-	-
Horiz. %	1,266.96%	925.00%	818.75%	1,032.14%	921.43%	358.93%	100.00%	-
P/NAPS	0.43	0.57	0.58	0.91	1.69	3.53	5.40	-81.57%
YoY %	-24.56%	-1.72%	-36.26%	-46.15%	-52.12%	-34.63%	-	-
Horiz. %	7.96%	10.56%	10.74%	16.85%	31.30%	65.37%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:05:00

EMA 5

5 Mins

BUY

2024-05-21 15:55:00

EMA 5

5 Mins

SELL

2024-05-21 15:45:00

EMA 5

5 Mins

BUY

2024-05-21 15:45:00

ADX

5 Mins

SELL

2024-05-21 15:35:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

DNEX

DAGANG NEXCHANGE BERHAD

338

TOPGLOV

TOP GLOVE CORPORATION BHD

332

NOTION

NOTION VTEC BHD

325

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

303

PBBANK

PUBLIC BANK BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

280

Daily Stocks

INGENIEU

0.07

-0.01

596,157,300

HSI-HUZ

0.205

+0.04

172,472,900

HSI-CXG

0.195

-0.055

161,222,400

HSI-CV8

0.125

-0.035

138,350,900

FEYTECH

1.11

+0.31

124,591,200

BCMALL

0.015

+0.005

79,012,100

DNEX

0.445

0.00

78,745,700

YNHPROP

0.475

+0.025

64,421,600

HSI-CT2

0.075

-0.045

62,204,400

TOPGLOV

1.19

0.00

51,580,300

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.20

+0.50

130,500

VSTECS

4.03

+0.42

6,309,000

PANAMY

19.88

+0.32

13,600

FEYTECH

1.11

+0.31

124,591,200

SAM

6.18

+0.28

2,051,000

6.51

+0.25

12,045,300

HSI-CXS

0.455

+0.165

11,500

RAPID

0.86

+0.15

19,797,600

LGMS

1.48

+0.13

5,718,100

More gainer Stocks

KLK

21.54

-0.90

2,437,600

MPI

38.84

-0.56

374,000

PETDAG

20.72

-0.46

943,700

HEIM

24.98

-0.36

78,300

PPB

15.04

-0.28

623,900

BKAWAN

19.98

-0.26

10,900

UTDPLT

25.46

-0.24

121,500

KOTRA

4.55

-0.21

197,800

SUNCON-C15

0.16

-0.21

73,000

NESTLE

129.60

-0.20

50,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More