[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 1.9%
YoY- -75.5%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 422,749 247,964 2,687,227 2,387,001 1,979,202 1,455,660 7,164,180 -84.76%
PBT -98,702 6,103 1,070,251 1,041,077 1,022,797 930,851 5,019,354 -
Tax -7,149 -1,575 -299,174 -302,282 -299,812 -264,524 -1,093,222 -96.47%
NP -105,851 4,528 771,077 738,795 722,985 666,327 3,926,132 -
-
NP to SH -102,358 5,710 732,429 699,374 686,365 638,524 3,812,905 -
-
Tax Rate - 25.81% 27.95% 29.04% 29.31% 28.42% 21.78% -
Total Cost 528,600 243,436 1,916,150 1,648,206 1,256,217 789,333 3,238,048 -70.03%
-
Net Worth 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 4,724,569 -0.77%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 290,824 210,944 130,881 129,795 825,501 -
Div Payout % - - 39.71% 30.16% 19.07% 20.33% 21.65% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 4,724,569 -0.77%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -25.04% 1.83% 28.69% 30.95% 36.53% 45.77% 54.80% -
ROE -2.19% 0.12% 15.22% 14.65% 13.95% 12.88% 80.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.93 9.32 101.64 90.53 75.61 56.07 275.98 -84.98%
EPS -3.86 0.21 27.70 26.52 26.22 24.60 146.88 -
DPS 0.00 0.00 11.00 8.00 5.00 5.00 31.80 -
NAPS 1.76 1.86 1.82 1.81 1.88 1.91 1.82 -2.20%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.54 9.11 98.77 87.74 72.75 53.50 263.33 -84.76%
EPS -3.76 0.21 26.92 25.71 25.23 23.47 140.15 -
DPS 0.00 0.00 10.69 7.75 4.81 4.77 30.34 -
NAPS 1.7162 1.8193 1.7687 1.7542 1.8088 1.8225 1.7366 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.87 0.675 0.875 1.18 1.47 2.39 3.30 -
P/RPS 5.46 7.24 0.86 1.30 1.94 4.26 1.20 173.82%
P/EPS -22.55 314.58 3.16 4.45 5.61 9.72 2.25 -
EY -4.43 0.32 31.66 22.48 17.84 10.29 44.51 -
DY 0.00 0.00 12.57 6.78 3.40 2.09 9.64 -
P/NAPS 0.49 0.36 0.48 0.65 0.78 1.25 1.81 -58.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 22/11/22 22/08/22 25/05/22 22/02/22 19/11/21 26/08/21 -
Price 0.83 0.91 0.775 1.03 1.09 1.73 3.08 -
P/RPS 5.21 9.77 0.76 1.14 1.44 3.09 1.12 177.88%
P/EPS -21.51 424.10 2.80 3.88 4.16 7.03 2.10 -
EY -4.65 0.24 35.75 25.75 24.06 14.22 47.69 -
DY 0.00 0.00 14.19 7.77 4.59 2.89 10.32 -
P/NAPS 0.47 0.49 0.43 0.57 0.58 0.91 1.69 -57.29%

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