[SUPERMX] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 722,623 1,130,774 5,792,200 4,727,553 1,492,601 1,408,678 1,268,746 -8.95%
PBT -158,104 -51,248 3,595,669 3,060,766 139,886 175,891 155,225 -
Tax 32,577 -6,512 -838,737 -687,962 -35,937 -55,623 -58,467 -
NP -125,527 -57,760 2,756,932 2,372,804 103,949 120,268 96,758 -
-
NP to SH -93,504 -56,295 2,650,291 2,319,653 104,588 117,295 91,903 -
-
Tax Rate - - 23.33% 22.48% 25.69% 31.62% 37.67% -
Total Cost 848,150 1,188,534 3,035,268 2,354,749 1,388,652 1,288,410 1,171,988 -5.24%
-
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 92,761 158,420 855,714 97,854 - 42,819 36,642 16.73%
Div Payout % 0.00% 0.00% 32.29% 4.22% - 36.51% 39.87% -
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 -17.37% -5.11% 47.60% 50.19% 6.96% 8.54% 7.63% -
ROE -2.06% -1.21% 53.85% 71.49% 9.31% 11.18% 8.73% -
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 28.05 42.62 221.28 183.59 114.32 214.85 191.56 -27.38%
EPS -3.63 -2.12 101.25 90.08 8.01 17.89 13.88 -
DPS 3.60 6.00 33.00 3.80 0.00 6.50 5.50 -6.81%
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 26.56 41.56 212.90 173.77 54.86 51.78 46.63 -8.95%
EPS -3.44 -2.07 97.42 85.26 3.84 4.31 3.38 -
DPS 3.41 5.82 31.45 3.60 0.00 1.57 1.35 16.69%
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 3.35 2.04 0.66 3.27 1.22 1.62 1.04 21.51%
P/EPS -25.90 -41.00 1.45 6.67 17.35 19.45 14.41 -
EY -3.86 -2.44 68.88 14.99 5.76 5.14 6.94 -
DY 3.83 6.90 22.45 0.63 0.00 1.87 2.75 5.67%
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 3.28 1.95 0.49 3.70 1.44 0.74 1.15 19.07%
P/EPS -25.35 -39.11 1.08 7.55 20.60 8.94 15.85 -
EY -3.95 -2.56 92.89 13.25 4.85 11.18 6.31 -
DY 3.91 7.23 30.28 0.56 0.00 4.06 2.50 7.73%
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