[SUPERMX] QoQ 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- -4.63%
YoY- 139.91%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 407,799 523,542 1,455,660 1,875,482 1,937,516 1,998,645 1,352,537 -55.06%
PBT 18,280 91,946 930,851 1,230,578 1,342,294 1,397,240 1,049,242 -93.29%
Tax -2,470 -35,288 -264,524 -218,958 -319,967 -317,540 -236,757 -95.23%
NP 15,810 56,658 666,327 1,011,620 1,022,327 1,079,700 812,485 -92.78%
-
NP to SH 13,009 47,841 638,524 958,714 1,005,212 1,059,463 789,516 -93.54%
-
Tax Rate 13.51% 38.38% 28.42% 17.79% 23.84% 22.73% 22.56% -
Total Cost 391,989 466,884 789,333 863,862 915,189 918,945 540,052 -19.25%
-
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 79,104 - 129,795 389,387 336,531 97,854 - -
Div Payout % 608.07% - 20.33% 40.62% 33.48% 9.24% - -
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 3.88% 10.82% 45.77% 53.94% 52.76% 54.02% 60.07% -
ROE 0.27% 0.97% 12.88% 20.29% 24.58% 32.65% 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 15.47 20.00 56.07 72.25 74.85 77.61 52.39 -55.68%
EPS 0.49 1.83 24.60 36.93 38.83 41.14 30.58 -93.66%
DPS 3.00 0.00 5.00 15.00 13.00 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 15.96 20.50 56.98 73.42 75.85 78.24 52.95 -55.07%
EPS 0.51 1.87 25.00 37.53 39.35 41.47 30.91 -93.53%
DPS 3.10 0.00 5.08 15.24 13.17 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 7.63 7.35 4.26 4.57 5.09 7.74 16.07 -39.16%
P/EPS 239.18 80.43 9.72 8.94 9.81 14.61 27.53 323.17%
EY 0.42 1.24 10.29 11.19 10.19 6.85 3.63 -76.28%
DY 2.54 0.00 2.09 4.55 3.41 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 6.66 5.45 3.09 4.26 7.44 8.76 18.67 -49.73%
P/EPS 208.77 59.64 7.03 8.34 14.34 16.53 31.98 249.69%
EY 0.48 1.68 14.22 11.99 6.97 6.05 3.13 -71.38%
DY 2.91 0.00 2.89 4.87 2.33 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