[SUPERMX] QoQ Cumulative 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- -99.22%
YoY- -99.11%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 821,856 598,491 422,749 247,964 2,687,227 2,387,001 1,979,202 -44.43%
PBT -196,706 -173,678 -98,702 6,103 1,070,251 1,041,077 1,022,797 -
Tax 16,988 24,034 -7,149 -1,575 -299,174 -302,282 -299,812 -
NP -179,718 -149,644 -105,851 4,528 771,077 738,795 722,985 -
-
NP to SH -149,448 -142,276 -102,358 5,710 732,429 699,374 686,365 -
-
Tax Rate - - - 25.81% 27.95% 29.04% 29.31% -
Total Cost 1,001,574 748,135 528,600 243,436 1,916,150 1,648,206 1,256,217 -14.05%
-
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 92,761 - - 290,824 210,944 130,881 -20.83%
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% -3.07% -2.19% 0.12% 15.22% 14.65% 13.95% -
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 22.58 15.93 9.32 101.64 90.53 75.61 -44.69%
EPS -5.67 -5.37 -3.86 0.21 27.70 26.52 26.22 -
DPS 3.50 3.50 0.00 0.00 11.00 8.00 5.00 -21.21%
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 22.00 15.54 9.11 98.77 87.74 72.75 -44.42%
EPS -5.49 -5.23 -3.76 0.21 26.92 25.71 25.23 -
DPS 3.39 3.41 0.00 0.00 10.69 7.75 4.81 -20.85%
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 4.10 5.46 7.24 0.86 1.30 1.94 20.68%
P/EPS -14.11 -17.23 -22.55 314.58 3.16 4.45 5.61 -
EY -7.09 -5.80 -4.43 0.32 31.66 22.48 17.84 -
DY 4.38 3.78 0.00 0.00 12.57 6.78 3.40 18.44%
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 4.41 5.21 9.77 0.76 1.14 1.44 45.36%
P/EPS -13.85 -18.53 -21.51 424.10 2.80 3.88 4.16 -
EY -7.22 -5.40 -4.65 0.24 35.75 25.75 24.06 -
DY 4.46 3.52 0.00 0.00 14.19 7.77 4.59 -1.90%
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