[SUPERMX] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -94.02%
YoY- -106.59%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 722,623 751,855 821,856 898,717 1,130,774 1,479,531 2,687,227 -58.23%
PBT -158,104 -199,664 -196,706 -144,504 -51,248 145,503 1,070,251 -
Tax 32,577 14,016 16,988 27,141 -6,512 -36,226 -299,175 -
NP -125,527 -185,648 -179,718 -117,363 -57,760 109,277 771,076 -
-
NP to SH -93,504 -157,211 -149,448 -109,222 -56,295 99,614 732,428 -
-
Tax Rate - - - - - 24.90% 27.95% -
Total Cost 848,150 937,503 1,001,574 1,016,080 1,188,534 1,370,254 1,916,151 -41.83%
-
Net Worth 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 -3.87%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 92,761 92,761 92,761 172,076 158,420 158,420 288,215 -52.93%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 159.03% 39.35% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 -3.87%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -17.37% -24.69% -21.87% -13.06% -5.11% 7.39% 28.69% -
ROE -2.06% -3.41% -3.20% -2.35% -1.21% 2.01% 15.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 28.05 29.19 31.17 33.91 42.62 55.60 101.64 -57.51%
EPS -3.63 -6.10 -5.67 -4.12 -2.12 3.74 27.70 -
DPS 3.60 3.60 3.50 6.50 6.00 6.00 11.00 -52.41%
NAPS 1.76 1.79 1.77 1.75 1.76 1.86 1.82 -2.20%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 28.29 29.43 32.17 35.18 44.27 57.92 105.20 -58.23%
EPS -3.66 -6.15 -5.85 -4.28 -2.20 3.90 28.67 -
DPS 3.63 3.63 3.63 6.74 6.20 6.20 11.28 -52.94%
NAPS 1.7749 1.8052 1.8269 1.8157 1.8279 1.9376 1.8837 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.94 0.83 0.80 0.925 0.87 0.675 0.875 -
P/RPS 3.35 2.84 2.57 2.73 2.04 1.21 0.86 146.95%
P/EPS -25.90 -13.60 -14.11 -22.45 -41.00 18.03 3.16 -
EY -3.86 -7.35 -7.09 -4.46 -2.44 5.55 31.66 -
DY 3.83 4.34 4.38 7.03 6.90 8.89 12.57 -54.62%
P/NAPS 0.53 0.46 0.45 0.53 0.49 0.36 0.48 6.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 29/11/23 29/08/23 18/05/23 20/02/23 22/11/22 22/08/22 -
Price 0.92 1.03 0.785 0.995 0.83 0.91 0.775 -
P/RPS 3.28 3.53 2.52 2.93 1.95 1.64 0.76 164.37%
P/EPS -25.35 -16.88 -13.85 -24.14 -39.11 24.31 2.80 -
EY -3.95 -5.92 -7.22 -4.14 -2.56 4.11 35.75 -
DY 3.91 3.50 4.46 6.53 7.23 6.59 14.19 -57.55%
P/NAPS 0.52 0.58 0.44 0.57 0.47 0.49 0.43 13.46%

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