[SUPERMX] QoQ TTM Result on 30-Sep-2021 [#1]

Stock

[SUPERMX] SUPERMAX CORPORATION BHD

Announcement Date

19-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- -3.96%

YoY- 183.79%

Quarter Report

SCB Bursa Ann FS Notes 1st Quarter ended 30.9.2021.pdf

Latest QR

Upcoming QR

SUPERMX's Result

SUPERMX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	2,687,227	4,262,483	5,792,200	7,267,303	7,164,180	6,217,822	4,727,553	-31.45%
YoY %	-36.96%	-26.41%	-20.30%	1.44%	15.22%	31.52%	-	-
Horiz. %	56.84%	90.16%	122.52%	153.72%	151.54%	131.52%	100.00%	-
PBT	1,070,251	2,271,655	3,595,669	4,900,963	5,019,354	4,307,783	3,060,766	-50.46%
YoY %	-52.89%	-36.82%	-26.63%	-2.36%	16.52%	40.74%	-	-
Horiz. %	34.97%	74.22%	117.48%	160.12%	163.99%	140.74%	100.00%	-
Tax	-299,175	-521,240	-838,737	-1,120,989	-1,093,222	-985,001	-687,962	-42.68%
YoY %	42.60%	37.85%	25.18%	-2.54%	-10.99%	-43.18%	-	-
Horiz. %	43.49%	75.77%	121.92%	162.94%	158.91%	143.18%	100.00%	-
NP	771,076	1,750,415	2,756,932	3,779,974	3,926,132	3,322,782	2,372,804	-52.83%
YoY %	-55.95%	-36.51%	-27.06%	-3.72%	18.16%	40.04%	-	-
Horiz. %	32.50%	73.77%	116.19%	159.30%	165.46%	140.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	732,428	1,658,088	2,650,291	3,661,913	3,812,905	3,253,809	2,319,653	-53.72%
YoY %	-55.83%	-37.44%	-27.63%	-3.96%	17.18%	40.27%	-	-
Horiz. %	31.57%	71.48%	114.25%	157.86%	164.37%	140.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	22.95%	23.33%	22.87%	21.78%	22.87%	22.48%	-
YoY %	21.79%	-1.63%	2.01%	5.00%	-4.77%	1.73%	-	-
Horiz. %	124.33%	102.09%	103.78%	101.73%	96.89%	101.73%	100.00%	-
Total Cost	1,916,151	2,512,068	3,035,268	3,487,329	3,238,048	2,895,040	2,354,749	-12.87%
YoY %	-23.72%	-17.24%	-12.96%	7.70%	11.85%	22.94%	-	-
Horiz. %	81.37%	106.68%	128.90%	148.10%	137.51%	122.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,811,818	4,772,629	4,921,161	4,958,201	4,724,569	4,090,149	3,244,657	30.13%
YoY %	0.82%	-3.02%	-0.75%	4.95%	15.51%	26.06%	-	-
Horiz. %	148.30%	147.09%	151.67%	152.81%	145.61%	126.06%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	288,215	598,287	855,714	953,569	823,773	434,386	97,854	105.88%
YoY %	-51.83%	-30.08%	-10.26%	15.76%	89.64%	343.91%	-	-
Horiz. %	294.54%	611.41%	874.48%	974.48%	841.84%	443.91%	100.00%	-
Div Payout %	39.35%	36.08%	32.29%	26.04%	21.60%	13.35%	4.22%	-
YoY %	9.06%	11.74%	24.00%	20.56%	61.80%	216.35%	-	-
Horiz. %	932.46%	854.98%	765.17%	617.06%	511.85%	316.35%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	4,811,818	4,772,629	4,921,161	4,958,201	4,724,569	4,090,149	3,244,657	30.13%
YoY %	0.82%	-3.02%	-0.75%	4.95%	15.51%	26.06%	-	-
Horiz. %	148.30%	147.09%	151.67%	152.81%	145.61%	126.06%	100.00%	-
NOSH	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	28.69%	41.07%	47.60%	52.01%	54.80%	53.44%	50.19%	-
YoY %	-30.14%	-13.72%	-8.48%	-5.09%	2.54%	6.48%	-	-
Horiz. %	57.16%	81.83%	94.84%	103.63%	109.19%	106.48%	100.00%	-
ROE	15.22%	34.74%	53.85%	73.86%	80.70%	79.55%	71.49%	-
YoY %	-56.19%	-35.49%	-27.09%	-8.48%	1.45%	11.27%	-	-
Horiz. %	21.29%	48.59%	75.33%	103.32%	112.88%	111.27%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	101.64	161.65	221.28	279.95	275.98	240.19	183.59	-32.64%
YoY %	-37.12%	-26.95%	-20.96%	1.44%	14.90%	30.83%	-	-
Horiz. %	55.36%	88.05%	120.53%	152.49%	150.32%	130.83%	100.00%	-
EPS	27.70	62.88	101.25	141.06	146.88	125.69	90.08	-54.53%
YoY %	-55.95%	-37.90%	-28.22%	-3.96%	16.86%	39.53%	-	-
Horiz. %	30.75%	69.80%	112.40%	156.59%	163.06%	139.53%	100.00%	-
DPS	11.00	23.00	33.00	36.80	31.80	16.78	3.80	103.50%
YoY %	-52.17%	-30.30%	-10.33%	15.72%	89.51%	341.58%	-	-
Horiz. %	289.47%	605.26%	868.42%	968.42%	836.84%	441.58%	100.00%	-
NAPS	1.82	1.81	1.88	1.91	1.82	1.58	1.26	27.86%
YoY %	0.55%	-3.72%	-1.57%	4.95%	15.19%	25.40%	-	-
Horiz. %	144.44%	143.65%	149.21%	151.59%	144.44%	125.40%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 2,720,616
RPS	105.20	166.86	226.75	284.49	280.46	243.41	185.07	-31.45%
YoY %	-36.95%	-26.41%	-20.30%	1.44%	15.22%	31.52%	-	-
Horiz. %	56.84%	90.16%	122.52%	153.72%	151.54%	131.52%	100.00%	-
EPS	28.67	64.91	103.75	143.35	149.26	127.38	90.81	-53.73%
YoY %	-55.83%	-37.44%	-27.62%	-3.96%	17.18%	40.27%	-	-
Horiz. %	31.57%	71.48%	114.25%	157.86%	164.37%	140.27%	100.00%	-
DPS	11.28	23.42	33.50	37.33	32.25	17.00	3.83	105.87%
YoY %	-51.84%	-30.09%	-10.26%	15.75%	89.71%	343.86%	-	-
Horiz. %	294.52%	611.49%	874.67%	974.67%	842.04%	443.86%	100.00%	-
NAPS	1.8837	1.8683	1.9265	1.941	1.8495	1.6012	1.2702	30.13%
YoY %	0.82%	-3.02%	-0.75%	4.95%	15.51%	26.06%	-	-
Horiz. %	148.30%	147.09%	151.67%	152.81%	145.61%	126.06%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	0.875	1.18	1.47	2.39	3.30	3.81	6.01	-
P/RPS	0.86	0.73	0.66	0.85	1.20	1.59	3.27	-59.05%
YoY %	17.81%	10.61%	-22.35%	-29.17%	-24.53%	-51.38%	-	-
Horiz. %	26.30%	22.32%	20.18%	25.99%	36.70%	48.62%	100.00%	-
P/EPS	3.16	1.88	1.45	1.69	2.25	3.03	6.67	-39.31%
YoY %	68.09%	29.66%	-14.20%	-24.89%	-25.74%	-54.57%	-	-
Horiz. %	47.38%	28.19%	21.74%	25.34%	33.73%	45.43%	100.00%	-
EY	31.66	53.29	68.88	59.02	44.51	32.99	14.99	64.84%
YoY %	-40.59%	-22.63%	16.71%	32.60%	34.92%	120.08%	-	-
Horiz. %	211.21%	355.50%	459.51%	393.73%	296.93%	220.08%	100.00%	-
DY	12.57	19.49	22.45	15.40	9.64	4.40	0.63	639.68%
YoY %	-35.51%	-13.18%	45.78%	59.75%	119.09%	598.41%	-	-
Horiz. %	1,995.24%	3,093.65%	3,563.49%	2,444.44%	1,530.16%	698.41%	100.00%	-
P/NAPS	0.48	0.65	0.78	1.25	1.81	2.41	4.77	-78.45%
YoY %	-26.15%	-16.67%	-37.60%	-30.94%	-24.90%	-49.48%	-	-
Horiz. %	10.06%	13.63%	16.35%	26.21%	37.95%	50.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	22/08/22	25/05/22	22/02/22	19/11/21	26/08/21	05/05/21	29/01/21	-
Price	0.775	1.03	1.09	1.73	3.08	5.57	6.80	-
P/RPS	0.76	0.64	0.49	0.62	1.12	2.32	3.70	-65.28%
YoY %	18.75%	30.61%	-20.97%	-44.64%	-51.72%	-37.30%	-	-
Horiz. %	20.54%	17.30%	13.24%	16.76%	30.27%	62.70%	100.00%	-
P/EPS	2.80	1.64	1.08	1.23	2.10	4.43	7.55	-48.47%
YoY %	70.73%	51.85%	-12.20%	-41.43%	-52.60%	-41.32%	-	-
Horiz. %	37.09%	21.72%	14.30%	16.29%	27.81%	58.68%	100.00%	-
EY	35.75	61.05	92.89	81.54	47.69	22.57	13.25	94.16%
YoY %	-41.44%	-34.28%	13.92%	70.98%	111.30%	70.34%	-	-
Horiz. %	269.81%	460.75%	701.06%	615.40%	359.92%	170.34%	100.00%	-
DY	14.19	22.33	30.28	21.27	10.32	3.01	0.56	767.82%
YoY %	-36.45%	-26.25%	42.36%	106.10%	242.86%	437.50%	-	-
Horiz. %	2,533.93%	3,987.50%	5,407.14%	3,798.21%	1,842.86%	537.50%	100.00%	-
P/NAPS	0.43	0.57	0.58	0.91	1.69	3.53	5.40	-81.57%
YoY %	-24.56%	-1.72%	-36.26%	-46.15%	-52.12%	-34.63%	-	-
Horiz. %	7.96%	10.56%	10.74%	16.85%	31.30%	65.37%	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 0 of 0 comments

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