[SUPERMX] QoQ TTM Result on 30-Sep-2022 [#1]

Stock

[SUPERMX] SUPERMAX CORPORATION BHD

Announcement Date

22-Nov-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Sep-2022 [#1]

Profit Trend

QoQ- -86.4%

YoY- -97.28%

Quarter Report

SCB Bursa Ann FS Notes Q1 ended 30.9.2022.pdf

Latest QR

Upcoming QR

SUPERMX's Result

SUPERMX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	821,856	898,717	1,130,774	1,479,531	2,687,227	4,262,483	5,792,200	-72.89%
YoY %	-8.55%	-20.52%	-23.57%	-44.94%	-36.96%	-26.41%	-	-
Horiz. %	14.19%	15.52%	19.52%	25.54%	46.39%	73.59%	100.00%	-
PBT	-196,706	-144,504	-51,248	145,503	1,070,251	2,271,655	3,595,669	-
YoY %	-36.12%	-181.97%	-135.22%	-86.40%	-52.89%	-36.82%	-	-
Horiz. %	-5.47%	-4.02%	-1.43%	4.05%	29.77%	63.18%	100.00%	-
Tax	16,988	27,141	-6,512	-36,226	-299,175	-521,240	-838,737	-
YoY %	-37.41%	516.78%	82.02%	87.89%	42.60%	37.85%	-	-
Horiz. %	-2.03%	-3.24%	0.78%	4.32%	35.67%	62.15%	100.00%	-
NP	-179,718	-117,363	-57,760	109,277	771,076	1,750,415	2,756,932	-
YoY %	-53.13%	-103.19%	-152.86%	-85.83%	-55.95%	-36.51%	-	-
Horiz. %	-6.52%	-4.26%	-2.10%	3.96%	27.97%	63.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-149,448	-109,222	-56,295	99,614	732,428	1,658,088	2,650,291	-
YoY %	-36.83%	-94.02%	-156.51%	-86.40%	-55.83%	-37.44%	-	-
Horiz. %	-5.64%	-4.12%	-2.12%	3.76%	27.64%	62.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	24.90%	27.95%	22.95%	23.33%	-
YoY %	-	-	-	-10.91%	21.79%	-1.63%	-	-
Horiz. %	-	-	-	106.73%	119.80%	98.37%	100.00%	-
Total Cost	1,001,574	1,016,080	1,188,534	1,370,254	1,916,151	2,512,068	3,035,268	-52.34%
YoY %	-1.43%	-14.51%	-13.26%	-28.49%	-23.72%	-17.24%	-	-
Horiz. %	33.00%	33.48%	39.16%	45.14%	63.13%	82.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,666,810	4,638,053	4,669,251	4,949,659	4,811,818	4,772,629	4,921,161	-3.48%
YoY %	0.62%	-0.67%	-5.67%	2.86%	0.82%	-3.02%	-	-
Horiz. %	94.83%	94.25%	94.88%	100.58%	97.78%	96.98%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	92,761	172,076	158,420	158,420	288,215	598,287	855,714	-77.35%
YoY %	-46.09%	8.62%	0.00%	-45.03%	-51.83%	-30.08%	-	-
Horiz. %	10.84%	20.11%	18.51%	18.51%	33.68%	69.92%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	159.03%	39.35%	36.08%	32.29%	-
YoY %	0.00%	0.00%	0.00%	304.14%	9.06%	11.74%	-	-
Horiz. %	0.00%	0.00%	0.00%	492.51%	121.86%	111.74%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	4,666,810	4,638,053	4,669,251	4,949,659	4,811,818	4,772,629	4,921,161	-3.48%
YoY %	0.62%	-0.67%	-5.67%	2.86%	0.82%	-3.02%	-	-
Horiz. %	94.83%	94.25%	94.88%	100.58%	97.78%	96.98%	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%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	-21.87%	-13.06%	-5.11%	7.39%	28.69%	41.07%	47.60%	-
YoY %	-67.46%	-155.58%	-169.15%	-74.24%	-30.14%	-13.72%	-	-
Horiz. %	-45.95%	-27.44%	-10.74%	15.53%	60.27%	86.28%	100.00%	-
ROE	-3.20%	-2.35%	-1.21%	2.01%	15.22%	34.74%	53.85%	-
YoY %	-36.17%	-94.21%	-160.20%	-86.79%	-56.19%	-35.49%	-	-
Horiz. %	-5.94%	-4.36%	-2.25%	3.73%	28.26%	64.51%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	31.17	33.91	42.62	55.60	101.64	161.65	221.28	-73.02%
YoY %	-8.08%	-20.44%	-23.35%	-45.30%	-37.12%	-26.95%	-	-
Horiz. %	14.09%	15.32%	19.26%	25.13%	45.93%	73.05%	100.00%	-
EPS	-5.67	-4.12	-2.12	3.74	27.70	62.88	101.25	-
YoY %	-37.62%	-94.34%	-156.68%	-86.50%	-55.95%	-37.90%	-	-
Horiz. %	-5.60%	-4.07%	-2.09%	3.69%	27.36%	62.10%	100.00%	-
DPS	3.50	6.50	6.00	6.00	11.00	23.00	33.00	-77.68%
YoY %	-46.15%	8.33%	0.00%	-45.45%	-52.17%	-30.30%	-	-
Horiz. %	10.61%	19.70%	18.18%	18.18%	33.33%	69.70%	100.00%	-
NAPS	1.77	1.75	1.76	1.86	1.82	1.81	1.88	-3.95%
YoY %	1.14%	-0.57%	-5.38%	2.20%	0.55%	-3.72%	-	-
Horiz. %	94.15%	93.09%	93.62%	98.94%	96.81%	96.28%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,720,616
RPS	32.17	35.18	44.27	57.92	105.20	166.86	226.75	-72.89%
YoY %	-8.56%	-20.53%	-23.57%	-44.94%	-36.95%	-26.41%	-	-
Horiz. %	14.19%	15.51%	19.52%	25.54%	46.39%	73.59%	100.00%	-
EPS	-5.85	-4.28	-2.20	3.90	28.67	64.91	103.75	-
YoY %	-36.68%	-94.55%	-156.41%	-86.40%	-55.83%	-37.44%	-	-
Horiz. %	-5.64%	-4.13%	-2.12%	3.76%	27.63%	62.56%	100.00%	-
DPS	3.63	6.74	6.20	6.20	11.28	23.42	33.50	-77.36%
YoY %	-46.14%	8.71%	0.00%	-45.04%	-51.84%	-30.09%	-	-
Horiz. %	10.84%	20.12%	18.51%	18.51%	33.67%	69.91%	100.00%	-
NAPS	1.8269	1.8157	1.8279	1.9376	1.8837	1.8683	1.9265	-3.48%
YoY %	0.62%	-0.67%	-5.66%	2.86%	0.82%	-3.02%	-	-
Horiz. %	94.83%	94.25%	94.88%	100.58%	97.78%	96.98%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	0.80	0.925	0.87	0.675	0.875	1.18	1.47	-
P/RPS	2.57	2.73	2.04	1.21	0.86	0.73	0.66	148.12%
YoY %	-5.86%	33.82%	68.60%	40.70%	17.81%	10.61%	-	-
Horiz. %	389.39%	413.64%	309.09%	183.33%	130.30%	110.61%	100.00%	-
P/EPS	-14.11	-22.45	-41.00	18.03	3.16	1.88	1.45	-
YoY %	37.15%	45.24%	-327.40%	470.57%	68.09%	29.66%	-	-
Horiz. %	-973.10%	-1,548.28%	-2,827.59%	1,243.45%	217.93%	129.66%	100.00%	-
EY	-7.09	-4.46	-2.44	5.55	31.66	53.29	68.88	-
YoY %	-58.97%	-82.79%	-143.96%	-82.47%	-40.59%	-22.63%	-	-
Horiz. %	-10.29%	-6.48%	-3.54%	8.06%	45.96%	77.37%	100.00%	-
DY	4.38	7.03	6.90	8.89	12.57	19.49	22.45	-66.46%
YoY %	-37.70%	1.88%	-22.38%	-29.28%	-35.51%	-13.18%	-	-
Horiz. %	19.51%	31.31%	30.73%	39.60%	55.99%	86.82%	100.00%	-
P/NAPS	0.45	0.53	0.49	0.36	0.48	0.65	0.78	-30.76%
YoY %	-15.09%	8.16%	36.11%	-25.00%	-26.15%	-16.67%	-	-
Horiz. %	57.69%	67.95%	62.82%	46.15%	61.54%	83.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	18/05/23	20/02/23	22/11/22	22/08/22	25/05/22	22/02/22	-
Price	0.785	0.995	0.83	0.91	0.775	1.03	1.09	-
P/RPS	2.52	2.93	1.95	1.64	0.76	0.64	0.49	198.84%
YoY %	-13.99%	50.26%	18.90%	115.79%	18.75%	30.61%	-	-
Horiz. %	514.29%	597.96%	397.96%	334.69%	155.10%	130.61%	100.00%	-
P/EPS	-13.85	-24.14	-39.11	24.31	2.80	1.64	1.08	-
YoY %	42.63%	38.28%	-260.88%	768.21%	70.73%	51.85%	-	-
Horiz. %	-1,282.41%	-2,235.19%	-3,621.30%	2,250.93%	259.26%	151.85%	100.00%	-
EY	-7.22	-4.14	-2.56	4.11	35.75	61.05	92.89	-
YoY %	-74.40%	-61.72%	-162.29%	-88.50%	-41.44%	-34.28%	-	-
Horiz. %	-7.77%	-4.46%	-2.76%	4.42%	38.49%	65.72%	100.00%	-
DY	4.46	6.53	7.23	6.59	14.19	22.33	30.28	-72.20%
YoY %	-31.70%	-9.68%	9.71%	-53.56%	-36.45%	-26.25%	-	-
Horiz. %	14.73%	21.57%	23.88%	21.76%	46.86%	73.75%	100.00%	-
P/NAPS	0.44	0.57	0.47	0.49	0.43	0.57	0.58	-16.86%
YoY %	-22.81%	21.28%	-4.08%	13.95%	-24.56%	-1.72%	-	-
Horiz. %	75.86%	98.28%	81.03%	84.48%	74.14%	98.28%	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