[SUPERMX] QoQ Annualized Quarter 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- -46.25%

YoY- -62.88%

Quarter Report

SCB BursaAnn FSNotes Q2 ended 31.12.2021.pdf

Latest QR

Upcoming QR

SUPERMX's Result

SUPERMX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Annualized Quarter Result
Revenue	991,856	2,687,227	3,182,668	3,958,404	5,822,640	7,164,180	7,051,597	-72.92%
YoY %	-63.09%	-15.57%	-19.60%	-32.02%	-18.73%	1.60%	-	-
Horiz. %	14.07%	38.11%	45.13%	56.13%	82.57%	101.60%	100.00%	-
PBT	24,412	1,070,251	1,388,102	2,045,594	3,723,404	5,019,354	5,051,701	-97.13%
YoY %	-97.72%	-22.90%	-32.14%	-45.06%	-25.82%	-0.64%	-	-
Horiz. %	0.48%	21.19%	27.48%	40.49%	73.71%	99.36%	100.00%	-
Tax	-6,300	-299,174	-403,042	-599,624	-1,058,096	-1,093,222	-1,165,685	-96.91%
YoY %	97.89%	25.77%	32.78%	43.33%	3.21%	6.22%	-	-
Horiz. %	0.54%	25.67%	34.58%	51.44%	90.77%	93.78%	100.00%	-
NP	18,112	771,077	985,060	1,445,970	2,665,308	3,926,132	3,886,016	-97.20%
YoY %	-97.65%	-21.72%	-31.88%	-45.75%	-32.11%	1.03%	-	-
Horiz. %	0.47%	19.84%	25.35%	37.21%	68.59%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,840	732,429	932,498	1,372,730	2,554,096	3,812,905	3,805,588	-96.68%
YoY %	-96.88%	-21.46%	-32.07%	-46.25%	-33.01%	0.19%	-	-
Horiz. %	0.60%	19.25%	24.50%	36.07%	67.11%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	27.95%	29.04%	29.31%	28.42%	21.78%	23.08%	-
YoY %	-7.66%	-3.75%	-0.92%	3.13%	30.49%	-5.63%	-	-
Horiz. %	111.83%	121.10%	125.82%	126.99%	123.14%	94.37%	100.00%	-
Total Cost	973,744	1,916,150	2,197,608	2,512,434	3,157,332	3,238,048	3,165,581	-54.39%
YoY %	-49.18%	-12.81%	-12.53%	-20.43%	-2.49%	2.29%	-	-
Horiz. %	30.76%	60.53%	69.42%	79.37%	99.74%	102.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,949,659	4,811,818	4,772,629	4,921,161	4,958,201	4,724,569	4,090,149	13.54%
YoY %	2.86%	0.82%	-3.02%	-0.75%	4.95%	15.51%	-	-
Horiz. %	121.01%	117.64%	116.69%	120.32%	121.22%	115.51%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	-	290,824	281,259	261,763	519,183	825,501	579,869	-
YoY %	-	3.40%	7.45%	-49.58%	-37.11%	42.36%	-	-
Horiz. %	-	50.15%	48.50%	45.14%	89.53%	142.36%	100.00%	-
Div Payout %	-	39.71%	30.16%	19.07%	20.33%	21.65%	15.24%	-
YoY %	-	31.66%	58.15%	-6.20%	-6.10%	42.06%	-	-
Horiz. %	-	260.56%	197.90%	125.13%	133.40%	142.06%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	4,949,659	4,811,818	4,772,629	4,921,161	4,958,201	4,724,569	4,090,149	13.54%
YoY %	2.86%	0.82%	-3.02%	-0.75%	4.95%	15.51%	-	-
Horiz. %	121.01%	117.64%	116.69%	120.32%	121.22%	115.51%	100.00%	-
NOSH	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	2,720,616	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	1.83%	28.69%	30.95%	36.53%	45.77%	54.80%	55.11%	-
YoY %	-93.62%	-7.30%	-15.28%	-20.19%	-16.48%	-0.56%	-	-
Horiz. %	3.32%	52.06%	56.16%	66.29%	83.05%	99.44%	100.00%	-
ROE	0.46%	15.22%	19.54%	27.89%	51.51%	80.70%	93.04%	-
YoY %	-96.98%	-22.11%	-29.94%	-45.86%	-36.17%	-13.26%	-	-
Horiz. %	0.49%	16.36%	21.00%	29.98%	55.36%	86.74%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	37.27	101.64	120.70	151.22	224.30	275.98	272.40	-73.41%
YoY %	-63.33%	-15.79%	-20.18%	-32.58%	-18.73%	1.31%	-	-
Horiz. %	13.68%	37.31%	44.31%	55.51%	82.34%	101.31%	100.00%	-
EPS	0.84	27.70	35.36	52.44	98.40	146.88	147.01	-96.79%
YoY %	-96.97%	-21.66%	-32.57%	-46.71%	-33.01%	-0.09%	-	-
Horiz. %	0.57%	18.84%	24.05%	35.67%	66.93%	99.91%	100.00%	-
DPS	0.00	11.00	10.67	10.00	20.00	31.80	22.40	-
YoY %	0.00%	3.09%	6.70%	-50.00%	-37.11%	41.96%	-	-
Horiz. %	0.00%	49.11%	47.63%	44.64%	89.29%	141.96%	100.00%	-
NAPS	1.86	1.82	1.81	1.88	1.91	1.82	1.58	11.47%
YoY %	2.20%	0.55%	-3.72%	-1.57%	4.95%	15.19%	-	-
Horiz. %	117.72%	115.19%	114.56%	118.99%	120.89%	115.19%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,720,616
RPS	38.83	105.20	124.59	154.96	227.94	280.46	276.05	-72.92%
YoY %	-63.09%	-15.56%	-19.60%	-32.02%	-18.73%	1.60%	-	-
Horiz. %	14.07%	38.11%	45.13%	56.13%	82.57%	101.60%	100.00%	-
EPS	0.89	28.67	36.50	53.74	99.99	149.26	148.98	-96.69%
YoY %	-96.90%	-21.45%	-32.08%	-46.25%	-33.01%	0.19%	-	-
Horiz. %	0.60%	19.24%	24.50%	36.07%	67.12%	100.19%	100.00%	-
DPS	0.00	11.38	11.01	10.25	20.32	32.32	22.70	-
YoY %	0.00%	3.36%	7.41%	-49.56%	-37.13%	42.38%	-	-
Horiz. %	0.00%	50.13%	48.50%	45.15%	89.52%	142.38%	100.00%	-
NAPS	1.9376	1.8837	1.8683	1.9265	1.941	1.8495	1.6012	13.54%
YoY %	2.86%	0.82%	-3.02%	-0.75%	4.95%	15.51%	-	-
Horiz. %	121.01%	117.64%	116.68%	120.32%	121.22%	115.51%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	0.675	0.875	1.18	1.47	2.39	3.30	3.81	-
P/RPS	1.81	0.86	0.98	0.97	1.07	1.20	1.40	18.65%
YoY %	110.47%	-12.24%	1.03%	-9.35%	-10.83%	-14.29%	-	-
Horiz. %	129.29%	61.43%	70.00%	69.29%	76.43%	85.71%	100.00%	-
P/EPS	78.64	3.16	3.34	2.80	2.43	2.25	2.59	871.24%
YoY %	2,388.61%	-5.39%	19.29%	15.23%	8.00%	-13.13%	-	-
Horiz. %	3,036.29%	122.01%	128.96%	108.11%	93.82%	86.87%	100.00%	-
EY	1.27	31.66	29.97	35.67	41.17	44.51	38.58	-89.70%
YoY %	-95.99%	5.64%	-15.98%	-13.36%	-7.50%	15.37%	-	-
Horiz. %	3.29%	82.06%	77.68%	92.46%	106.71%	115.37%	100.00%	-
DY	0.00	12.57	9.04	6.80	8.37	9.64	5.88	-
YoY %	0.00%	39.05%	32.94%	-18.76%	-13.17%	63.95%	-	-
Horiz. %	0.00%	213.78%	153.74%	115.65%	142.35%	163.95%	100.00%	-
P/NAPS	0.36	0.48	0.65	0.78	1.25	1.81	2.41	-71.81%
YoY %	-25.00%	-26.15%	-16.67%	-37.60%	-30.94%	-24.90%	-	-
Horiz. %	14.94%	19.92%	26.97%	32.37%	51.87%	75.10%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	22/11/22	22/08/22	25/05/22	22/02/22	19/11/21	26/08/21	05/05/21	-
Price	0.91	0.775	1.03	1.09	1.73	3.08	5.57	-
P/RPS	2.44	0.76	0.85	0.72	0.77	1.12	2.04	12.66%
YoY %	221.05%	-10.59%	18.06%	-6.49%	-31.25%	-45.10%	-	-
Horiz. %	119.61%	37.25%	41.67%	35.29%	37.75%	54.90%	100.00%	-
P/EPS	106.02	2.80	2.91	2.08	1.76	2.10	3.79	819.64%
YoY %	3,686.43%	-3.78%	39.90%	18.18%	-16.19%	-44.59%	-	-
Horiz. %	2,797.36%	73.88%	76.78%	54.88%	46.44%	55.41%	100.00%	-
EY	0.94	35.75	34.33	48.11	56.87	47.69	26.39	-89.15%
YoY %	-97.37%	4.14%	-28.64%	-15.40%	19.25%	80.71%	-	-
Horiz. %	3.56%	135.47%	130.09%	182.30%	215.50%	180.71%	100.00%	-
DY	0.00	14.19	10.36	9.17	11.56	10.32	4.02	-
YoY %	0.00%	36.97%	12.98%	-20.67%	12.02%	156.72%	-	-
Horiz. %	0.00%	352.99%	257.71%	228.11%	287.56%	256.72%	100.00%	-
P/NAPS	0.49	0.43	0.57	0.58	0.91	1.69	3.53	-73.15%
YoY %	13.95%	-24.56%	-1.72%	-36.26%	-46.15%	-52.12%	-	-
Horiz. %	13.88%	12.18%	16.15%	16.43%	25.78%	47.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos