[SUPERMX] QoQ Cumulative 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- -83.25%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,687,227 2,387,001 1,979,202 1,455,660 7,164,180 5,288,698 3,351,182 -13.72%
PBT 1,070,251 1,041,077 1,022,797 930,851 5,019,354 3,788,776 2,446,482 -42.45%
Tax -299,174 -302,282 -299,812 -264,524 -1,093,222 -874,264 -554,297 -33.78%
NP 771,077 738,795 722,985 666,327 3,926,132 2,914,512 1,892,185 -45.12%
-
NP to SH 732,429 699,374 686,365 638,524 3,812,905 2,854,191 1,848,979 -46.15%
-
Tax Rate 27.95% 29.04% 29.31% 28.42% 21.78% 23.08% 22.66% -
Total Cost 1,916,150 1,648,206 1,256,217 789,333 3,238,048 2,374,186 1,458,997 19.98%
-
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%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 290,824 210,944 130,881 129,795 825,501 434,901 97,854 107.12%
Div Payout % 39.71% 30.16% 19.07% 20.33% 21.65% 15.24% 5.29% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.69% 30.95% 36.53% 45.77% 54.80% 55.11% 56.46% -
ROE 15.22% 14.65% 13.95% 12.88% 80.70% 69.78% 56.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 101.64 90.53 75.61 56.07 275.98 204.30 130.14 -15.23%
EPS 27.70 26.52 26.22 24.60 146.88 110.26 71.80 -47.09%
DPS 11.00 8.00 5.00 5.00 31.80 16.80 3.80 103.50%
NAPS 1.82 1.81 1.88 1.91 1.82 1.58 1.26 27.86%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 105.20 93.44 77.48 56.98 280.46 207.04 131.19 -13.72%
EPS 28.67 27.38 26.87 25.00 149.26 111.73 72.38 -46.15%
DPS 11.38 8.26 5.12 5.08 32.32 17.03 3.83 107.09%
NAPS 1.8837 1.8683 1.9265 1.941 1.8495 1.6012 1.2702 30.13%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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 1.30 1.94 4.26 1.20 1.86 4.62 -67.49%
P/EPS 3.16 4.45 5.61 9.72 2.25 3.46 8.37 -47.85%
EY 31.66 22.48 17.84 10.29 44.51 28.94 11.95 91.80%
DY 12.57 6.78 3.40 2.09 9.64 4.41 0.63 639.68%
P/NAPS 0.48 0.65 0.78 1.25 1.81 2.41 4.77 -78.45%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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 1.14 1.44 3.09 1.12 2.73 5.23 -72.45%
P/EPS 2.80 3.88 4.16 7.03 2.10 5.05 9.47 -55.71%
EY 35.75 25.75 24.06 14.22 47.69 19.79 10.56 125.96%
DY 14.19 7.77 4.59 2.89 10.32 3.02 0.56 767.82%
P/NAPS 0.43 0.57 0.58 0.91 1.69 3.53 5.40 -81.57%

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