[SUPERMX] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 34.19%
YoY- 3412.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 145,553 174,785 523,542 1,998,645 385,497 385,101 335,914 -13.00%
PBT -63,245 -104,805 91,946 1,397,240 41,829 54,317 57,634 -
Tax 12,987 -5,574 -35,288 -317,540 -11,807 -15,596 -20,335 -
NP -50,258 -110,379 56,658 1,079,700 30,022 38,721 37,299 -
-
NP to SH -44,361 -108,068 47,841 1,059,463 30,165 38,136 35,903 -
-
Tax Rate - - 38.38% 22.73% 28.23% 28.71% 35.28% -
Total Cost 195,811 285,164 466,884 918,945 355,475 346,380 298,615 -6.78%
-
Net Worth 4,533,971 4,669,251 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 27.53%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 97,854 - 9,834 19,869 -
Div Payout % - - - 9.24% - 25.79% 55.34% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,533,971 4,669,251 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 27.53%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 1,360,308 680,154 680,154 25.97%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -34.53% -63.15% 10.82% 54.02% 7.79% 10.05% 11.10% -
ROE -0.98% -2.31% 0.97% 32.65% 2.69% 3.64% 3.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.65 6.59 20.00 77.61 29.53 58.74 50.72 -30.62%
EPS -1.72 -4.07 1.83 41.14 2.31 5.82 5.42 -
DPS 0.00 0.00 0.00 3.80 0.00 1.50 3.00 -
NAPS 1.76 1.76 1.88 1.26 0.86 1.60 1.59 1.70%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.35 6.42 19.24 73.46 14.17 14.15 12.35 -13.00%
EPS -1.63 -3.97 1.76 38.94 1.11 1.40 1.32 -
DPS 0.00 0.00 0.00 3.60 0.00 0.36 0.73 -
NAPS 1.6665 1.7162 1.8088 1.1926 0.4127 0.3856 0.3871 27.53%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.94 0.87 1.47 6.01 1.39 3.48 2.00 -
P/RPS 16.64 13.21 7.35 7.74 4.71 5.92 3.94 27.12%
P/EPS -54.59 -21.36 80.43 14.61 60.16 59.83 36.90 -
EY -1.83 -4.68 1.24 6.85 1.66 1.67 2.71 -
DY 0.00 0.00 0.00 0.63 0.00 0.43 1.50 -
P/NAPS 0.53 0.49 0.78 4.77 1.62 2.18 1.26 -13.43%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 20/02/23 22/02/22 29/01/21 25/02/20 12/02/19 14/02/18 -
Price 0.92 0.83 1.09 6.80 1.65 1.60 2.20 -
P/RPS 16.28 12.60 5.45 8.76 5.59 2.72 4.34 24.63%
P/EPS -53.43 -20.38 59.64 16.53 71.42 27.51 40.58 -
EY -1.87 -4.91 1.68 6.05 1.40 3.64 2.46 -
DY 0.00 0.00 0.00 0.56 0.00 0.94 1.36 -
P/NAPS 0.52 0.47 0.58 5.40 1.92 1.00 1.38 -15.00%

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
Post a Comment