[SUPERMX] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -92.51%
YoY- -95.48%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 247,964 300,226 407,799 523,542 1,455,660 1,875,482 1,937,516 -74.57%
PBT 6,103 29,174 18,280 91,946 930,851 1,230,578 1,342,294 -97.24%
Tax -1,575 3,107 -2,470 -35,288 -264,524 -218,958 -319,967 -97.09%
NP 4,528 32,281 15,810 56,658 666,327 1,011,620 1,022,327 -97.29%
-
NP to SH 5,710 33,054 13,009 47,841 638,524 958,714 1,005,212 -96.80%
-
Tax Rate 25.81% -10.65% 13.51% 38.38% 28.42% 17.79% 23.84% -
Total Cost 243,436 267,945 391,989 466,884 789,333 863,862 915,189 -58.60%
-
Net Worth 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 4,724,569 4,090,149 13.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 79,315 79,104 - 129,795 389,387 336,531 -
Div Payout % - 239.96% 608.07% - 20.33% 40.62% 33.48% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 4,724,569 4,090,149 13.54%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.83% 10.75% 3.88% 10.82% 45.77% 53.94% 52.76% -
ROE 0.12% 0.69% 0.27% 0.97% 12.88% 20.29% 24.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.32 11.36 15.47 20.00 56.07 72.25 74.85 -75.03%
EPS 0.21 1.25 0.49 1.83 24.60 36.93 38.83 -96.90%
DPS 0.00 3.00 3.00 0.00 5.00 15.00 13.00 -
NAPS 1.86 1.82 1.81 1.88 1.91 1.82 1.58 11.47%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.11 11.04 14.99 19.24 53.50 68.94 71.22 -74.58%
EPS 0.21 1.21 0.48 1.76 23.47 35.24 36.95 -96.80%
DPS 0.00 2.92 2.91 0.00 4.77 14.31 12.37 -
NAPS 1.8193 1.7687 1.7542 1.8088 1.8225 1.7366 1.5034 13.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.875 1.18 1.47 2.39 3.30 3.81 -
P/RPS 7.24 7.71 7.63 7.35 4.26 4.57 5.09 26.45%
P/EPS 314.58 69.99 239.18 80.43 9.72 8.94 9.81 907.22%
EY 0.32 1.43 0.42 1.24 10.29 11.19 10.19 -90.02%
DY 0.00 3.43 2.54 0.00 2.09 4.55 3.41 -
P/NAPS 0.36 0.48 0.65 0.78 1.25 1.81 2.41 -71.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 25/05/22 22/02/22 19/11/21 26/08/21 05/05/21 -
Price 0.91 0.775 1.03 1.09 1.73 3.08 5.57 -
P/RPS 9.77 6.82 6.66 5.45 3.09 4.26 7.44 19.89%
P/EPS 424.10 61.99 208.77 59.64 7.03 8.34 14.34 854.37%
EY 0.24 1.61 0.48 1.68 14.22 11.99 6.97 -89.39%
DY 0.00 3.87 2.91 0.00 2.89 4.87 2.33 -
P/NAPS 0.49 0.43 0.57 0.58 0.91 1.69 3.53 -73.15%

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