[SUPERMX] YoY Quarter Result on 30-Sep-2023 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 71.37%
YoY- -135.95%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 177,963 247,964 1,455,660 1,352,537 369,941 367,052 312,021 -8.92%
PBT 3,145 6,103 930,851 1,049,242 32,443 52,676 40,655 -34.71%
Tax -4,547 -1,575 -264,524 -236,757 -7,483 -16,707 -12,561 -15.57%
NP -1,402 4,528 666,327 812,485 24,960 35,969 28,094 -
-
NP to SH -2,053 5,710 638,524 789,516 24,747 35,942 27,901 -
-
Tax Rate 144.58% 25.81% 28.42% 22.56% 23.07% 31.72% 30.90% -
Total Cost 179,365 243,436 789,333 540,052 344,981 331,083 283,927 -7.36%
-
Net Worth 4,611,254 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 27.66%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 129,795 - - - - -
Div Payout % - - 20.33% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,611,254 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 27.66%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 1,360,308 680,154 680,154 25.97%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.79% 1.83% 45.77% 60.07% 6.75% 9.80% 9.00% -
ROE -0.04% 0.12% 12.88% 37.30% 2.14% 3.51% 2.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.91 9.32 56.07 52.39 27.19 55.98 46.91 -27.31%
EPS -0.08 0.21 24.60 30.58 1.89 5.48 4.19 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.86 1.91 0.82 0.85 1.56 1.60 1.88%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.54 9.11 53.50 49.71 13.60 13.49 11.47 -8.93%
EPS -0.08 0.21 23.47 29.02 0.91 1.32 1.03 -
DPS 0.00 0.00 4.77 0.00 0.00 0.00 0.00 -
NAPS 1.6949 1.8193 1.8225 0.7781 0.425 0.376 0.3912 27.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.83 0.675 2.39 8.42 1.60 3.24 1.70 -
P/RPS 12.01 7.24 4.26 16.07 5.88 5.79 3.62 22.11%
P/EPS -1,041.49 314.58 9.72 27.53 87.95 59.10 40.53 -
EY -0.10 0.32 10.29 3.63 1.14 1.69 2.47 -
DY 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 1.25 10.27 1.88 2.08 1.06 -12.98%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 22/11/22 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 -
Price 1.03 0.91 1.73 9.78 1.42 3.24 1.99 -
P/RPS 14.91 9.77 3.09 18.67 5.22 5.79 4.24 23.30%
P/EPS -1,292.45 424.10 7.03 31.98 78.06 59.10 47.44 -
EY -0.08 0.24 14.22 3.13 1.28 1.69 2.11 -
DY 0.00 0.00 2.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.91 11.93 1.67 2.08 1.24 -11.88%

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