[SUPERMX] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 1.9%
YoY- -75.5%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 598,491 2,387,001 5,288,698 1,202,685 1,113,352 975,004 813,964 -4.99%
PBT -173,678 1,041,077 3,788,776 169,549 156,409 143,743 74,366 -
Tax 24,034 -302,282 -874,264 -42,218 -46,756 -44,259 -13,143 -
NP -149,644 738,795 2,914,512 127,331 109,653 99,484 61,223 -
-
NP to SH -142,276 699,374 2,854,191 125,968 108,695 97,180 61,860 -
-
Tax Rate - 29.04% 23.08% 24.90% 29.89% 30.79% 17.67% -
Total Cost 748,135 1,648,206 2,374,186 1,075,354 1,003,699 875,520 752,741 -0.10%
-
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 92,761 210,944 434,901 - 19,669 39,607 16,772 32.96%
Div Payout % 0.00% 30.16% 15.24% - 18.10% 40.76% 27.11% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 680,154 25.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -25.00% 30.95% 55.11% 10.59% 9.85% 10.20% 7.52% -
ROE -3.07% 14.65% 69.78% 10.45% 10.23% 9.14% 5.91% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.58 90.53 204.30 91.82 84.90 147.70 121.33 -24.43%
EPS -5.37 26.52 110.26 9.62 8.29 14.72 9.22 -
DPS 3.50 8.00 16.80 0.00 1.50 6.00 2.50 5.76%
NAPS 1.75 1.81 1.58 0.92 0.81 1.61 1.56 1.93%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.00 87.74 194.39 44.21 40.92 35.84 29.92 -4.99%
EPS -5.23 25.71 104.91 4.63 4.00 3.57 2.27 -
DPS 3.41 7.75 15.99 0.00 0.72 1.46 0.62 32.84%
NAPS 1.7048 1.7542 1.5034 0.4429 0.3904 0.3907 0.3847 28.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.925 1.18 3.81 1.69 1.47 2.53 1.99 -
P/RPS 4.10 1.30 1.86 1.84 1.73 1.71 1.64 16.49%
P/EPS -17.23 4.45 3.46 17.57 17.73 17.19 21.58 -
EY -5.80 22.48 28.94 5.69 5.64 5.82 4.63 -
DY 3.78 6.78 4.41 0.00 1.02 2.37 1.26 20.08%
P/NAPS 0.53 0.65 2.41 1.84 1.81 1.57 1.28 -13.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 25/05/22 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 -
Price 0.995 1.03 5.57 4.59 1.48 3.23 2.00 -
P/RPS 4.41 1.14 2.73 5.00 1.74 2.19 1.65 17.79%
P/EPS -18.53 3.88 5.05 47.73 17.85 21.94 21.69 -
EY -5.40 25.75 19.79 2.10 5.60 4.56 4.61 -
DY 3.52 7.77 3.02 0.00 1.01 1.86 1.25 18.82%
P/NAPS 0.57 0.57 3.53 4.99 1.83 2.01 1.28 -12.60%

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