[SUPREME] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 17.34%
YoY- 14.88%
View:
Show?
Quarter Result
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Revenue 115,372 94,581 93,564 93,989 81,355 82,155 74,670 15.59%
PBT 6,527 5,059 5,291 5,605 4,940 4,584 4,235 15.49%
Tax -1,944 -1,514 -1,371 -1,775 -1,676 -1,250 -1,636 5.91%
NP 4,583 3,545 3,920 3,830 3,264 3,334 2,599 20.79%
-
NP to SH 4,583 3,545 3,920 3,830 3,264 3,334 2,599 20.79%
-
Tax Rate 29.78% 29.93% 25.91% 31.67% 33.93% 27.27% 38.63% -
Total Cost 110,789 91,036 89,644 90,159 78,091 78,821 72,071 15.39%
-
Net Worth 82,128 78,563 77,615 74,723 73,764 70,499 68,903 6.02%
Dividend
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Div 2,483 1,020 2,495 1,020 3,000 - 503 70.18%
Div Payout % 54.20% 28.77% 63.67% 26.63% 91.91% - 19.39% -
Equity
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Net Worth 82,128 78,563 77,615 74,723 73,764 70,499 68,903 6.02%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
NP Margin 3.97% 3.75% 4.19% 4.07% 4.01% 4.06% 3.48% -
ROE 5.58% 4.51% 5.05% 5.13% 4.42% 4.73% 3.77% -
Per Share
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
RPS 96.14 78.82 77.97 78.32 67.80 68.46 62.23 15.58%
EPS 3.82 2.95 3.30 3.19 2.72 2.78 2.17 20.72%
DPS 2.07 0.85 2.08 0.85 2.50 0.00 0.42 70.09%
NAPS 0.6844 0.6547 0.6468 0.6227 0.6147 0.5875 0.5742 6.02%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
RPS 32.05 26.27 25.99 26.11 22.60 22.82 20.74 15.59%
EPS 1.27 0.98 1.09 1.06 0.91 0.93 0.72 20.80%
DPS 0.69 0.28 0.69 0.28 0.83 0.00 0.14 70.09%
NAPS 0.2281 0.2182 0.2156 0.2076 0.2049 0.1958 0.1914 6.01%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Date 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 -
Price 0.68 0.65 0.64 0.00 0.65 0.665 0.68 -
P/RPS 0.71 0.82 0.82 0.00 0.96 0.97 1.09 -13.30%
P/EPS 17.80 22.00 19.59 0.00 23.90 23.94 31.40 -17.22%
EY 5.62 4.54 5.10 0.00 4.18 4.18 3.19 20.75%
DY 3.04 1.31 3.25 0.00 3.85 0.00 0.62 69.80%
P/NAPS 0.99 0.99 0.99 0.00 1.06 1.13 1.18 -5.67%
Price Multiplier on Announcement Date
30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 CAGR
Date 29/11/22 30/05/22 29/11/21 20/05/21 27/11/20 28/05/20 28/11/19 -
Price 0.68 0.65 0.64 0.00 0.65 0.665 0.68 -
P/RPS 0.71 0.82 0.82 0.00 0.96 0.97 1.09 -13.30%
P/EPS 17.80 22.00 19.59 0.00 23.90 23.94 31.40 -17.22%
EY 5.62 4.54 5.10 0.00 4.18 4.18 3.19 20.75%
DY 3.04 1.31 3.25 0.00 3.85 0.00 0.62 69.80%
P/NAPS 0.99 0.99 0.99 0.00 1.06 1.13 1.18 -5.67%

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