[SUPERMX] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
05-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 54.37%
YoY- 2165.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 466,526 598,491 2,387,001 5,288,698 1,202,685 1,113,352 975,004 -11.55%
PBT -57,149 -173,678 1,041,077 3,788,776 169,549 156,409 143,743 -
Tax 5,671 24,034 -302,282 -874,264 -42,218 -46,756 -44,259 -
NP -51,478 -149,644 738,795 2,914,512 127,331 109,653 99,484 -
-
NP to SH -47,100 -142,276 699,374 2,854,191 125,968 108,695 97,180 -
-
Tax Rate - - 29.04% 23.08% 24.90% 29.89% 30.79% -
Total Cost 518,004 748,135 1,648,206 2,374,186 1,075,354 1,003,699 875,520 -8.36%
-
Net Worth 4,585,493 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 27.56%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 92,761 210,944 434,901 - 19,669 39,607 -
Div Payout % - 0.00% 30.16% 15.24% - 18.10% 40.76% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,585,493 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 27.56%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 25.96%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -11.03% -25.00% 30.95% 55.11% 10.59% 9.85% 10.20% -
ROE -1.03% -3.07% 14.65% 69.78% 10.45% 10.23% 9.14% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.11 22.58 90.53 204.30 91.82 84.90 147.70 -29.49%
EPS -1.83 -5.37 26.52 110.26 9.62 8.29 14.72 -
DPS 0.00 3.50 8.00 16.80 0.00 1.50 6.00 -
NAPS 1.78 1.75 1.81 1.58 0.92 0.81 1.61 1.68%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.26 23.43 93.44 207.04 47.08 43.58 38.17 -11.55%
EPS -1.84 -5.57 27.38 111.73 4.93 4.26 3.80 -
DPS 0.00 3.63 8.26 17.03 0.00 0.77 1.55 -
NAPS 1.7951 1.8157 1.8683 1.6012 0.4718 0.4158 0.4161 27.56%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 0.925 1.18 3.81 1.69 1.47 2.53 -
P/RPS 4.53 4.10 1.30 1.86 1.84 1.73 1.71 17.61%
P/EPS -44.85 -17.23 4.45 3.46 17.57 17.73 17.19 -
EY -2.23 -5.80 22.48 28.94 5.69 5.64 5.82 -
DY 0.00 3.78 6.78 4.41 0.00 1.02 2.37 -
P/NAPS 0.46 0.53 0.65 2.41 1.84 1.81 1.57 -18.48%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 18/05/23 25/05/22 05/05/21 20/05/20 14/05/19 28/05/18 -
Price 0.89 0.995 1.03 5.57 4.59 1.48 3.23 -
P/RPS 4.91 4.41 1.14 2.73 5.00 1.74 2.19 14.38%
P/EPS -48.68 -18.53 3.88 5.05 47.73 17.85 21.94 -
EY -2.05 -5.40 25.75 19.79 2.10 5.60 4.56 -
DY 0.00 3.52 7.77 3.02 0.00 1.01 1.86 -
P/NAPS 0.50 0.57 0.57 3.53 4.99 1.83 2.01 -20.67%

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