[SUPERMX] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -55.83%
YoY- -80.79%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 898,717 1,130,774 1,479,531 2,687,227 4,262,483 5,792,200 7,267,303 -75.20%
PBT -144,504 -51,248 145,503 1,070,251 2,271,655 3,595,669 4,900,963 -
Tax 27,141 -6,512 -36,226 -299,175 -521,240 -838,737 -1,120,989 -
NP -117,363 -57,760 109,277 771,076 1,750,415 2,756,932 3,779,974 -
-
NP to SH -109,222 -56,295 99,614 732,428 1,658,088 2,650,291 3,661,913 -
-
Tax Rate - - 24.90% 27.95% 22.95% 23.33% 22.87% -
Total Cost 1,016,080 1,188,534 1,370,254 1,916,151 2,512,068 3,035,268 3,487,329 -56.08%
-
Net Worth 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 -4.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 172,076 158,420 158,420 288,215 598,287 855,714 953,569 -68.09%
Div Payout % 0.00% 0.00% 159.03% 39.35% 36.08% 32.29% 26.04% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 -4.35%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -13.06% -5.11% 7.39% 28.69% 41.07% 47.60% 52.01% -
ROE -2.35% -1.21% 2.01% 15.22% 34.74% 53.85% 73.86% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 33.91 42.62 55.60 101.64 161.65 221.28 279.95 -75.55%
EPS -4.12 -2.12 3.74 27.70 62.88 101.25 141.06 -
DPS 6.50 6.00 6.00 11.00 23.00 33.00 36.80 -68.55%
NAPS 1.75 1.76 1.86 1.82 1.81 1.88 1.91 -5.67%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 35.18 44.27 57.92 105.20 166.86 226.75 284.49 -75.21%
EPS -4.28 -2.20 3.90 28.67 64.91 103.75 143.35 -
DPS 6.74 6.20 6.20 11.28 23.42 33.50 37.33 -68.08%
NAPS 1.8157 1.8279 1.9376 1.8837 1.8683 1.9265 1.941 -4.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.925 0.87 0.675 0.875 1.18 1.47 2.39 -
P/RPS 2.73 2.04 1.21 0.86 0.73 0.66 0.85 117.84%
P/EPS -22.45 -41.00 18.03 3.16 1.88 1.45 1.69 -
EY -4.46 -2.44 5.55 31.66 53.29 68.88 59.02 -
DY 7.03 6.90 8.89 12.57 19.49 22.45 15.40 -40.74%
P/NAPS 0.53 0.49 0.36 0.48 0.65 0.78 1.25 -43.59%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 20/02/23 22/11/22 22/08/22 25/05/22 22/02/22 19/11/21 -
Price 0.995 0.83 0.91 0.775 1.03 1.09 1.73 -
P/RPS 2.93 1.95 1.64 0.76 0.64 0.49 0.62 181.87%
P/EPS -24.14 -39.11 24.31 2.80 1.64 1.08 1.23 -
EY -4.14 -2.56 4.11 35.75 61.05 92.89 81.54 -
DY 6.53 7.23 6.59 14.19 22.33 30.28 21.27 -54.52%
P/NAPS 0.57 0.47 0.49 0.43 0.57 0.58 0.91 -26.81%

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