[SUPERMX] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -27.63%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,479,531 2,687,227 4,262,483 5,792,200 7,267,303 7,164,180 6,217,822 -61.56%
PBT 145,503 1,070,251 2,271,655 3,595,669 4,900,963 5,019,354 4,307,783 -89.52%
Tax -36,226 -299,175 -521,240 -838,737 -1,120,989 -1,093,222 -985,001 -88.91%
NP 109,277 771,076 1,750,415 2,756,932 3,779,974 3,926,132 3,322,782 -89.71%
-
NP to SH 99,614 732,428 1,658,088 2,650,291 3,661,913 3,812,905 3,253,809 -90.19%
-
Tax Rate 24.90% 27.95% 22.95% 23.33% 22.87% 21.78% 22.87% -
Total Cost 1,370,254 1,916,151 2,512,068 3,035,268 3,487,329 3,238,048 2,895,040 -39.23%
-
Net Worth 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 4,724,569 4,090,149 13.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 158,420 288,215 598,287 855,714 953,569 823,773 434,386 -48.92%
Div Payout % 159.03% 39.35% 36.08% 32.29% 26.04% 21.60% 13.35% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 4,949,659 4,811,818 4,772,629 4,921,161 4,958,201 4,724,569 4,090,149 13.54%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.39% 28.69% 41.07% 47.60% 52.01% 54.80% 53.44% -
ROE 2.01% 15.22% 34.74% 53.85% 73.86% 80.70% 79.55% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 55.60 101.64 161.65 221.28 279.95 275.98 240.19 -62.26%
EPS 3.74 27.70 62.88 101.25 141.06 146.88 125.69 -90.37%
DPS 6.00 11.00 23.00 33.00 36.80 31.80 16.78 -49.59%
NAPS 1.86 1.82 1.81 1.88 1.91 1.82 1.58 11.47%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 57.92 105.20 166.86 226.75 284.49 280.46 243.41 -61.56%
EPS 3.90 28.67 64.91 103.75 143.35 149.26 127.38 -90.19%
DPS 6.20 11.28 23.42 33.50 37.33 32.25 17.00 -48.92%
NAPS 1.9376 1.8837 1.8683 1.9265 1.941 1.8495 1.6012 13.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.875 1.18 1.47 2.39 3.30 3.81 -
P/RPS 1.21 0.86 0.73 0.66 0.85 1.20 1.59 -16.63%
P/EPS 18.03 3.16 1.88 1.45 1.69 2.25 3.03 228.01%
EY 5.55 31.66 53.29 68.88 59.02 44.51 32.99 -69.49%
DY 8.89 12.57 19.49 22.45 15.40 9.64 4.40 59.75%
P/NAPS 0.36 0.48 0.65 0.78 1.25 1.81 2.41 -71.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 25/05/22 22/02/22 19/11/21 26/08/21 05/05/21 -
Price 0.91 0.775 1.03 1.09 1.73 3.08 5.57 -
P/RPS 1.64 0.76 0.64 0.49 0.62 1.12 2.32 -20.62%
P/EPS 24.31 2.80 1.64 1.08 1.23 2.10 4.43 210.79%
EY 4.11 35.75 61.05 92.89 81.54 47.69 22.57 -67.83%
DY 6.59 14.19 22.33 30.28 21.27 10.32 3.01 68.52%
P/NAPS 0.49 0.43 0.57 0.58 0.91 1.69 3.53 -73.15%

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