[SUPERMX] QoQ Quarter Result on 31-Mar-2021 [#3]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Quarter Result
Revenue	523,542	1,455,660	1,875,482	1,937,516	1,998,645	1,352,537	929,124	-31.70%
YoY %	-64.03%	-22.38%	-3.20%	-3.06%	47.77%	45.57%	-	-
Horiz. %	56.35%	156.67%	201.85%	208.53%	215.11%	145.57%	100.00%	-
PBT	91,946	930,851	1,230,578	1,342,294	1,397,240	1,049,242	519,007	-68.35%
YoY %	-90.12%	-24.36%	-8.32%	-3.93%	33.17%	102.16%	-	-
Horiz. %	17.72%	179.35%	237.10%	258.63%	269.21%	202.16%	100.00%	-
Tax	-35,288	-264,524	-218,958	-319,967	-317,540	-236,757	-110,737	-53.24%
YoY %	86.66%	-20.81%	31.57%	-0.76%	-34.12%	-113.80%	-	-
Horiz. %	31.87%	238.88%	197.73%	288.94%	286.75%	213.80%	100.00%	-
NP	56,658	666,327	1,011,620	1,022,327	1,079,700	812,485	408,270	-73.09%
YoY %	-91.50%	-34.13%	-1.05%	-5.31%	32.89%	99.01%	-	-
Horiz. %	13.88%	163.21%	247.78%	250.40%	264.46%	199.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,841	638,524	958,714	1,005,212	1,059,463	789,516	399,618	-75.61%
YoY %	-92.51%	-33.40%	-4.63%	-5.12%	34.19%	97.57%	-	-
Horiz. %	11.97%	159.78%	239.91%	251.54%	265.12%	197.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.38%	28.42%	17.79%	23.84%	22.73%	22.56%	21.34%	-
YoY %	35.05%	59.75%	-25.38%	4.88%	0.75%	5.72%	-	-
Horiz. %	179.85%	133.18%	83.36%	111.72%	106.51%	105.72%	100.00%	-
Total Cost	466,884	789,333	863,862	915,189	918,945	540,052	520,854	-7.01%
YoY %	-40.85%	-8.63%	-5.61%	-0.41%	70.16%	3.69%	-	-
Horiz. %	89.64%	151.55%	165.85%	175.71%	176.43%	103.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,921,161	4,958,201	4,724,569	4,090,149	3,244,657	2,116,844	1,542,053	116.30%
YoY %	-0.75%	4.95%	15.51%	26.06%	53.28%	37.27%	-	-
Horiz. %	319.13%	321.53%	306.38%	265.24%	210.41%	137.27%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	-	129,795	389,387	336,531	97,854	-	-	-
YoY %	-	-66.67%	15.71%	243.91%	0.00%	-	-	-
Horiz. %	-	132.64%	397.93%	343.91%	100.00%	-	-	-
Div Payout %	-	20.33%	40.62%	33.48%	9.24%	-	-	-
YoY %	-	-49.95%	21.33%	262.34%	0.00%	-	-	-
Horiz. %	-	220.02%	439.61%	362.34%	100.00%	-	-	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	4,921,161	4,958,201	4,724,569	4,090,149	3,244,657	2,116,844	1,542,053	116.30%
YoY %	-0.75%	4.95%	15.51%	26.06%	53.28%	37.27%	-	-
Horiz. %	319.13%	321.53%	306.38%	265.24%	210.41%	137.27%	100.00%	-
NOSH	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	1,360,308	58.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	10.82%	45.77%	53.94%	52.76%	54.02%	60.07%	43.94%	-
YoY %	-76.36%	-15.15%	2.24%	-2.33%	-10.07%	36.71%	-	-
Horiz. %	24.62%	104.16%	122.76%	120.07%	122.94%	136.71%	100.00%	-
ROE	0.97%	12.88%	20.29%	24.58%	32.65%	37.30%	25.91%	-
YoY %	-92.47%	-36.52%	-17.45%	-24.72%	-12.47%	43.96%	-	-
Horiz. %	3.74%	49.71%	78.31%	94.87%	126.01%	143.96%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	20.00	56.07	72.25	74.85	77.61	52.39	71.10	-56.96%
YoY %	-64.33%	-22.39%	-3.47%	-3.56%	48.14%	-26.32%	-	-
Horiz. %	28.13%	78.86%	101.62%	105.27%	109.16%	73.68%	100.00%	-
EPS	1.83	24.60	36.93	38.83	41.14	30.58	30.58	-84.62%
YoY %	-92.56%	-33.39%	-4.89%	-5.61%	34.53%	0.00%	-	-
Horiz. %	5.98%	80.44%	120.77%	126.98%	134.53%	100.00%	100.00%	-
DPS	0.00	5.00	15.00	13.00	3.80	0.00	0.00	-
YoY %	0.00%	-66.67%	15.38%	242.11%	0.00%	0.00%	-	-
Horiz. %	0.00%	131.58%	394.74%	342.11%	100.00%	-	-	-
NAPS	1.88	1.91	1.82	1.58	1.26	0.82	1.18	36.29%
YoY %	-1.57%	4.95%	15.19%	25.40%	53.66%	-30.51%	-	-
Horiz. %	159.32%	161.86%	154.24%	133.90%	106.78%	69.49%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 2,720,616
RPS	20.50	56.98	73.42	75.85	78.24	52.95	36.37	-31.69%
YoY %	-64.02%	-22.39%	-3.20%	-3.05%	47.76%	45.59%	-	-
Horiz. %	56.37%	156.67%	201.87%	208.55%	215.12%	145.59%	100.00%	-
EPS	1.87	25.00	37.53	39.35	41.47	30.91	15.64	-75.63%
YoY %	-92.52%	-33.39%	-4.63%	-5.11%	34.16%	97.63%	-	-
Horiz. %	11.96%	159.85%	239.96%	251.60%	265.15%	197.63%	100.00%	-
DPS	0.00	5.08	15.24	13.17	3.83	0.00	0.00	-
YoY %	0.00%	-66.67%	15.72%	243.86%	0.00%	0.00%	-	-
Horiz. %	0.00%	132.64%	397.91%	343.86%	100.00%	-	-	-
NAPS	1.9265	1.941	1.8495	1.6012	1.2702	0.8287	0.6037	116.29%
YoY %	-0.75%	4.95%	15.51%	26.06%	53.28%	37.27%	-	-
Horiz. %	319.12%	321.52%	306.36%	265.23%	210.40%	137.27%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	1.47	2.39	3.30	3.81	6.01	8.42	8.00	-
P/RPS	7.35	4.26	4.57	5.09	7.74	16.07	11.25	-24.64%
YoY %	72.54%	-6.78%	-10.22%	-34.24%	-51.84%	42.84%	-	-
Horiz. %	65.33%	37.87%	40.62%	45.24%	68.80%	142.84%	100.00%	-
P/EPS	80.43	9.72	8.94	9.81	14.61	27.53	26.16	111.00%
YoY %	727.47%	8.72%	-8.87%	-32.85%	-46.93%	5.24%	-	-
Horiz. %	307.45%	37.16%	34.17%	37.50%	55.85%	105.24%	100.00%	-
EY	1.24	10.29	11.19	10.19	6.85	3.63	3.82	-52.67%
YoY %	-87.95%	-8.04%	9.81%	48.76%	88.71%	-4.97%	-	-
Horiz. %	32.46%	269.37%	292.93%	266.75%	179.32%	95.03%	100.00%	-
DY	0.00	2.09	4.55	3.41	0.63	0.00	0.00	-
YoY %	0.00%	-54.07%	33.43%	441.27%	0.00%	0.00%	-	-
Horiz. %	0.00%	331.75%	722.22%	541.27%	100.00%	-	-	-
P/NAPS	0.78	1.25	1.81	2.41	4.77	10.27	6.78	-76.25%
YoY %	-37.60%	-30.94%	-24.90%	-49.48%	-53.55%	51.47%	-	-
Horiz. %	11.50%	18.44%	26.70%	35.55%	70.35%	151.47%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	22/02/22	19/11/21	26/08/21	05/05/21	29/01/21	27/10/20	10/08/20	-
Price	1.09	1.73	3.08	5.57	6.80	9.78	21.20	-
P/RPS	5.45	3.09	4.26	7.44	8.76	18.67	29.82	-67.69%
YoY %	76.38%	-27.46%	-42.74%	-15.07%	-53.08%	-37.39%	-	-
Horiz. %	18.28%	10.36%	14.29%	24.95%	29.38%	62.61%	100.00%	-
P/EPS	59.64	7.03	8.34	14.34	16.53	31.98	69.33	-9.52%
YoY %	748.36%	-15.71%	-41.84%	-13.25%	-48.31%	-53.87%	-	-
Horiz. %	86.02%	10.14%	12.03%	20.68%	23.84%	46.13%	100.00%	-
EY	1.68	14.22	11.99	6.97	6.05	3.13	1.44	10.79%
YoY %	-88.19%	18.60%	72.02%	15.21%	93.29%	117.36%	-	-
Horiz. %	116.67%	987.50%	832.64%	484.03%	420.14%	217.36%	100.00%	-
DY	0.00	2.89	4.87	2.33	0.56	0.00	0.00	-
YoY %	0.00%	-40.66%	109.01%	316.07%	0.00%	0.00%	-	-
Horiz. %	0.00%	516.07%	869.64%	416.07%	100.00%	-	-	-
P/NAPS	0.58	0.91	1.69	3.53	5.40	11.93	17.97	-89.79%
YoY %	-36.26%	-46.15%	-52.12%	-34.63%	-54.74%	-33.61%	-	-
Horiz. %	3.23%	5.06%	9.40%	19.64%	30.05%	66.39%	100.00%	-

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 1 of 1 comments

Brutus

Finally they declared some tangible dividends!

2021-05-05 18:51

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos