[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -96.88%
YoY- -99.11%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 821,856 797,988 845,498 991,856 2,687,227 3,182,668 3,958,404 -65.03%
PBT -196,706 -231,570 -197,404 24,412 1,070,251 1,388,102 2,045,594 -
Tax 16,988 32,045 -14,298 -6,300 -299,174 -403,042 -599,624 -
NP -179,718 -199,525 -211,702 18,112 771,077 985,060 1,445,970 -
-
NP to SH -149,448 -189,701 -204,716 22,840 732,429 932,498 1,372,730 -
-
Tax Rate - - - 25.81% 27.95% 29.04% 29.31% -
Total Cost 1,001,574 997,513 1,057,200 973,744 1,916,150 2,197,608 2,512,434 -45.92%
-
Net Worth 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 -3.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 92,281 123,681 - - 290,824 281,259 261,763 -50.19%
Div Payout % 0.00% 0.00% - - 39.71% 30.16% 19.07% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 -3.48%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -21.87% -25.00% -25.04% 1.83% 28.69% 30.95% 36.53% -
ROE -3.20% -4.09% -4.38% 0.46% 15.22% 19.54% 27.89% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.17 30.11 31.87 37.27 101.64 120.70 151.22 -65.20%
EPS -5.67 -7.16 -7.72 0.84 27.70 35.36 52.44 -
DPS 3.50 4.67 0.00 0.00 11.00 10.67 10.00 -50.43%
NAPS 1.77 1.75 1.76 1.86 1.82 1.81 1.88 -3.95%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.21 29.33 31.08 36.46 98.77 116.98 145.50 -65.03%
EPS -5.49 -6.97 -7.52 0.84 26.92 34.28 50.46 -
DPS 3.39 4.55 0.00 0.00 10.69 10.34 9.62 -50.20%
NAPS 1.7154 1.7048 1.7162 1.8193 1.7687 1.7542 1.8088 -3.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.80 0.925 0.87 0.675 0.875 1.18 1.47 -
P/RPS 2.57 3.07 2.73 1.81 0.86 0.98 0.97 91.81%
P/EPS -14.11 -12.92 -11.27 78.64 3.16 3.34 2.80 -
EY -7.09 -7.74 -8.87 1.27 31.66 29.97 35.67 -
DY 4.38 5.05 0.00 0.00 12.57 9.04 6.80 -25.47%
P/NAPS 0.45 0.53 0.49 0.36 0.48 0.65 0.78 -30.76%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 18/05/23 20/02/23 22/11/22 22/08/22 25/05/22 22/02/22 -
Price 0.785 0.995 0.83 0.91 0.775 1.03 1.09 -
P/RPS 2.52 3.30 2.60 2.44 0.76 0.85 0.72 131.05%
P/EPS -13.85 -13.90 -10.76 106.02 2.80 2.91 2.08 -
EY -7.22 -7.19 -9.30 0.94 35.75 34.33 48.11 -
DY 4.46 4.69 0.00 0.00 14.19 10.36 9.17 -38.23%
P/NAPS 0.44 0.57 0.47 0.49 0.43 0.57 0.58 -16.86%

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