[SUPERMX] QoQ TTM 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- 17.18%
YoY- 625.46%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 4,262,483 5,792,200 7,267,303 7,164,180 6,217,822 4,727,553 3,114,405 23.29%
PBT 2,271,655 3,595,669 4,900,963 5,019,354 4,307,783 3,060,766 1,705,355 21.08%
Tax -521,240 -838,737 -1,120,989 -1,093,222 -985,001 -687,962 -382,229 22.99%
NP 1,750,415 2,756,932 3,779,974 3,926,132 3,322,782 2,372,804 1,323,126 20.53%
-
NP to SH 1,658,088 2,650,291 3,661,913 3,812,905 3,253,809 2,319,653 1,290,355 18.21%
-
Tax Rate 22.95% 23.33% 22.87% 21.78% 22.87% 22.48% 22.41% -
Total Cost 2,512,068 3,035,268 3,487,329 3,238,048 2,895,040 2,354,749 1,791,279 25.31%
-
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 598,287 855,714 953,569 823,773 434,386 97,854 - -
Div Payout % 36.08% 32.29% 26.04% 21.60% 13.35% 4.22% - -
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 41.07% 47.60% 52.01% 54.80% 53.44% 50.19% 42.48% -
ROE 34.74% 53.85% 73.86% 80.70% 79.55% 71.49% 60.96% -
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 161.65 221.28 279.95 275.98 240.19 183.59 120.64 21.56%
EPS 62.88 101.25 141.06 146.88 125.69 90.08 49.98 16.55%
DPS 23.00 33.00 36.80 31.80 16.78 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 166.86 226.75 284.49 280.46 243.41 185.07 121.92 23.29%
EPS 64.91 103.75 143.35 149.26 127.38 90.81 50.51 18.21%
DPS 23.42 33.50 37.33 32.25 17.00 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 0.73 0.66 0.85 1.20 1.59 3.27 6.98 -77.83%
P/EPS 1.88 1.45 1.69 2.25 3.03 6.67 16.85 -76.85%
EY 53.29 68.88 59.02 44.51 32.99 14.99 5.94 332.33%
DY 19.49 22.45 15.40 9.64 4.40 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 0.64 0.49 0.62 1.12 2.32 3.70 8.11 -81.63%
P/EPS 1.64 1.08 1.23 2.10 4.43 7.55 19.57 -80.87%
EY 61.05 92.89 81.54 47.69 22.57 13.25 5.11 423.39%
DY 22.33 30.28 21.27 10.32 3.01 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