[SUPERMX] YoY 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
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized 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 647,032 845,498 3,958,404 6,702,364 1,510,876 1,504,306 1,295,870 -10.92%
PBT -120,200 -197,404 2,045,594 4,892,964 148,544 213,986 196,578 -
Tax 16,880 -14,298 -599,624 -1,108,594 -38,580 -64,606 -65,792 -
NP -103,320 -211,702 1,445,970 3,784,370 109,964 149,380 130,786 -
-
NP to SH -92,828 -204,716 1,372,730 3,697,958 109,824 148,156 127,608 -
-
Tax Rate - - 29.31% 22.66% 25.97% 30.19% 33.47% -
Total Cost 750,352 1,057,200 2,512,434 2,917,994 1,400,912 1,354,926 1,165,084 -7.06%
-
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 - - 261,763 195,709 - 19,669 39,739 -
Div Payout % - - 19.07% 5.29% - 13.28% 31.14% -
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 -15.97% -25.04% 36.53% 56.46% 7.28% 9.93% 10.09% -
ROE -2.05% -4.38% 27.89% 113.97% 9.78% 14.12% 12.12% -
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 25.12 31.87 151.22 260.27 115.72 229.44 195.66 -28.96%
EPS -3.60 -7.72 52.44 143.60 8.42 22.60 19.26 -
DPS 0.00 0.00 10.00 7.60 0.00 3.00 6.00 -
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 23.78 31.08 145.50 246.35 55.53 55.29 47.63 -10.92%
EPS -3.41 -7.52 50.46 135.92 4.04 5.45 4.69 -
DPS 0.00 0.00 9.62 7.19 0.00 0.72 1.46 -
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 3.74 2.73 0.97 2.31 1.20 1.52 1.02 24.16%
P/EPS -26.09 -11.27 2.80 4.19 16.52 15.40 10.38 -
EY -3.83 -8.87 35.67 23.89 6.05 6.49 9.63 -
DY 0.00 0.00 6.80 1.26 0.00 0.86 3.00 -
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 3.66 2.60 0.72 2.61 1.43 0.70 1.12 21.80%
P/EPS -25.53 -10.76 2.08 4.74 19.62 7.08 11.42 -
EY -3.92 -9.30 48.11 21.12 5.10 14.12 8.76 -
DY 0.00 0.00 9.17 1.12 0.00 1.87 2.73 -
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