[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 33.59%
YoY- 625.46%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,387,001 1,979,202 1,455,660 7,164,180 5,288,698 3,351,182 1,352,537 46.08%
PBT 1,041,077 1,022,797 930,851 5,019,354 3,788,776 2,446,482 1,049,242 -0.51%
Tax -302,282 -299,812 -264,524 -1,093,222 -874,264 -554,297 -236,757 17.70%
NP 738,795 722,985 666,327 3,926,132 2,914,512 1,892,185 812,485 -6.14%
-
NP to SH 699,374 686,365 638,524 3,812,905 2,854,191 1,848,979 789,516 -7.77%
-
Tax Rate 29.04% 29.31% 28.42% 21.78% 23.08% 22.66% 22.56% -
Total Cost 1,648,206 1,256,217 789,333 3,238,048 2,374,186 1,458,997 540,052 110.54%
-
Net Worth 4,772,629 4,921,161 4,958,201 4,724,569 4,090,149 3,244,657 2,116,844 72.02%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 210,944 130,881 129,795 825,501 434,901 97,854 - -
Div Payout % 30.16% 19.07% 20.33% 21.65% 15.24% 5.29% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 4,772,629 4,921,161 4,958,201 4,724,569 4,090,149 3,244,657 2,116,844 72.02%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 30.95% 36.53% 45.77% 54.80% 55.11% 56.46% 60.07% -
ROE 14.65% 13.95% 12.88% 80.70% 69.78% 56.99% 37.30% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 90.53 75.61 56.07 275.98 204.30 130.14 52.39 44.04%
EPS 26.52 26.22 24.60 146.88 110.26 71.80 30.58 -9.06%
DPS 8.00 5.00 5.00 31.80 16.80 3.80 0.00 -
NAPS 1.81 1.88 1.91 1.82 1.58 1.26 0.82 69.61%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 93.44 77.48 56.98 280.46 207.04 131.19 52.95 46.08%
EPS 27.38 26.87 25.00 149.26 111.73 72.38 30.91 -7.77%
DPS 8.26 5.12 5.08 32.32 17.03 3.83 0.00 -
NAPS 1.8683 1.9265 1.941 1.8495 1.6012 1.2702 0.8287 72.02%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.18 1.47 2.39 3.30 3.81 6.01 8.42 -
P/RPS 1.30 1.94 4.26 1.20 1.86 4.62 16.07 -81.32%
P/EPS 4.45 5.61 9.72 2.25 3.46 8.37 27.53 -70.35%
EY 22.48 17.84 10.29 44.51 28.94 11.95 3.63 237.60%
DY 6.78 3.40 2.09 9.64 4.41 0.63 0.00 -
P/NAPS 0.65 0.78 1.25 1.81 2.41 4.77 10.27 -84.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 22/02/22 19/11/21 26/08/21 05/05/21 29/01/21 27/10/20 -
Price 1.03 1.09 1.73 3.08 5.57 6.80 9.78 -
P/RPS 1.14 1.44 3.09 1.12 2.73 5.23 18.67 -84.52%
P/EPS 3.88 4.16 7.03 2.10 5.05 9.47 31.98 -75.52%
EY 25.75 24.06 14.22 47.69 19.79 10.56 3.13 308.04%
DY 7.77 4.59 2.89 10.32 3.02 0.56 0.00 -
P/NAPS 0.57 0.58 0.91 1.69 3.53 5.40 11.93 -86.85%

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