[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 17.1%
YoY- 3267.17%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,822,640 7,164,180 7,051,597 6,702,364 5,410,148 2,131,809 1,603,580 136.05%
PBT 3,723,404 5,019,354 5,051,701 4,892,964 4,196,968 688,556 226,065 546.24%
Tax -1,058,096 -1,093,222 -1,165,685 -1,108,594 -947,028 -152,955 -56,290 605.70%
NP 2,665,308 3,926,132 3,886,016 3,784,370 3,249,940 535,601 169,774 525.92%
-
NP to SH 2,554,096 3,812,905 3,805,588 3,697,958 3,158,064 525,586 167,957 512.78%
-
Tax Rate 28.42% 21.78% 23.08% 22.66% 22.56% 22.21% 24.90% -
Total Cost 3,157,332 3,238,048 3,165,581 2,917,994 2,160,208 1,596,208 1,433,805 69.17%
-
Net Worth 4,958,201 4,724,569 4,090,149 3,244,657 2,116,844 1,542,053 1,205,080 156.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 519,183 825,501 579,869 195,709 - - - -
Div Payout % 20.33% 21.65% 15.24% 5.29% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 4,958,201 4,724,569 4,090,149 3,244,657 2,116,844 1,542,053 1,205,080 156.54%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 45.77% 54.80% 55.11% 56.46% 60.07% 25.12% 10.59% -
ROE 51.51% 80.70% 93.04% 113.97% 149.19% 34.08% 13.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 224.30 275.98 272.40 260.27 209.57 163.13 122.42 49.67%
EPS 98.40 146.88 147.01 143.60 122.32 40.22 12.83 288.42%
DPS 20.00 31.80 22.40 7.60 0.00 0.00 0.00 -
NAPS 1.91 1.82 1.58 1.26 0.82 1.18 0.92 62.66%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 214.02 263.33 259.19 246.35 198.86 78.36 58.94 136.05%
EPS 93.88 140.15 139.88 135.92 116.08 19.32 6.17 513.01%
DPS 19.08 30.34 21.31 7.19 0.00 0.00 0.00 -
NAPS 1.8225 1.7366 1.5034 1.1926 0.7781 0.5668 0.4429 156.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.39 3.30 3.81 6.01 8.42 8.00 1.69 -
P/RPS 1.07 1.20 1.40 2.31 4.02 4.90 1.38 -15.58%
P/EPS 2.43 2.25 2.59 4.19 6.88 19.89 13.18 -67.57%
EY 41.17 44.51 38.58 23.89 14.53 5.03 7.59 208.39%
DY 8.37 9.64 5.88 1.26 0.00 0.00 0.00 -
P/NAPS 1.25 1.81 2.41 4.77 10.27 6.78 1.84 -22.70%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 26/08/21 05/05/21 29/01/21 27/10/20 10/08/20 20/05/20 -
Price 1.73 3.08 5.57 6.80 9.78 21.20 4.59 -
P/RPS 0.77 1.12 2.04 2.61 4.67 13.00 3.75 -65.16%
P/EPS 1.76 2.10 3.79 4.74 7.99 52.71 35.80 -86.55%
EY 56.87 47.69 26.39 21.12 12.51 1.90 2.79 644.82%
DY 11.56 10.32 4.02 1.12 0.00 0.00 0.00 -
P/NAPS 0.91 1.69 3.53 5.40 11.93 17.97 4.99 -67.80%

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