[SUPERMX] YoY TTM Result on 30-Jun-2019 [#4]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	2,687,227	7,164,180	2,131,809	1,489,316	1,304,460	1,126,550	1,092,146	16.18%
YoY %	-62.49%	236.06%	43.14%	14.17%	15.79%	3.15%	-	-
Horiz. %	246.05%	655.97%	195.19%	136.37%	119.44%	103.15%	100.00%	-
PBT	1,070,251	5,019,354	688,556	172,607	167,187	110,409	162,857	36.84%
YoY %	-78.68%	628.97%	298.92%	3.24%	51.43%	-32.20%	-	-
Horiz. %	657.17%	3,082.06%	422.80%	105.99%	102.66%	67.80%	100.00%	-
Tax	-299,175	-1,093,222	-152,955	-48,950	-56,216	-37,109	-59,099	31.01%
YoY %	72.63%	-614.73%	-212.47%	12.93%	-51.49%	37.21%	-	-
Horiz. %	506.23%	1,849.81%	258.81%	82.83%	95.12%	62.79%	100.00%	-
NP	771,076	3,926,132	535,601	123,657	110,971	73,300	103,758	39.67%
YoY %	-80.36%	633.03%	333.13%	11.43%	51.39%	-29.35%	-	-
Horiz. %	743.15%	3,783.93%	516.20%	119.18%	106.95%	70.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	732,428	3,812,905	525,586	123,754	107,021	70,207	103,732	38.48%
YoY %	-80.79%	625.46%	324.70%	15.64%	52.44%	-32.32%	-	-
Horiz. %	706.08%	3,675.73%	506.68%	119.30%	103.17%	67.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	21.78%	22.21%	28.36%	33.62%	33.61%	36.29%	-
YoY %	28.33%	-1.94%	-21.69%	-15.65%	0.03%	-7.38%	-	-
Horiz. %	77.02%	60.02%	61.20%	78.15%	92.64%	92.62%	100.00%	-
Total Cost	1,916,151	3,238,048	1,596,208	1,365,659	1,193,489	1,053,250	988,388	11.65%
YoY %	-40.82%	102.86%	16.88%	14.43%	13.31%	6.56%	-	-
Horiz. %	193.87%	327.61%	161.50%	138.17%	120.75%	106.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,811,818	4,724,569	1,542,053	1,087,889	1,028,064	1,052,063	1,031,623	29.24%
YoY %	1.85%	206.38%	41.75%	5.82%	-2.28%	1.98%	-	-
Horiz. %	466.43%	457.97%	149.48%	105.45%	99.66%	101.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	288,215	823,773	-	9,834	52,854	16,772	40,783	38.50%
YoY %	-65.01%	0.00%	-	-81.39%	215.13%	-58.88%	-	-
Horiz. %	706.70%	2,019.89%	-	24.11%	129.60%	41.12%	100.00%	-
Div Payout %	39.35%	21.60%	-	7.95%	49.39%	23.89%	39.32%	-
YoY %	82.18%	0.00%	-	-83.90%	106.74%	-39.24%	-	-
Horiz. %	100.08%	54.93%	-	20.22%	125.61%	60.76%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	4,811,818	4,724,569	1,542,053	1,087,889	1,028,064	1,052,063	1,031,623	29.24%
YoY %	1.85%	206.38%	41.75%	5.82%	-2.28%	1.98%	-	-
Horiz. %	466.43%	457.97%	149.48%	105.45%	99.66%	101.98%	100.00%	-
NOSH	2,720,616	2,720,616	1,360,308	1,360,308	680,154	680,154	678,700	26.02%
YoY %	0.00%	100.00%	0.00%	100.00%	0.00%	0.21%	-	-
Horiz. %	400.86%	400.86%	200.43%	200.43%	100.21%	100.21%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	28.69%	54.80%	25.12%	8.30%	8.51%	6.51%	9.50%	-
YoY %	-47.65%	118.15%	202.65%	-2.47%	30.72%	-31.47%	-	-
Horiz. %	302.00%	576.84%	264.42%	87.37%	89.58%	68.53%	100.00%	-
ROE	15.22%	80.70%	34.08%	11.38%	10.41%	6.67%	10.06%	-
YoY %	-81.14%	136.80%	199.47%	9.32%	56.07%	-33.70%	-	-
Horiz. %	151.29%	802.19%	338.77%	113.12%	103.48%	66.30%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	101.64	275.98	163.13	113.63	197.94	168.12	160.92	-7.36%
YoY %	-63.17%	69.18%	43.56%	-42.59%	17.74%	4.47%	-	-
Horiz. %	63.16%	171.50%	101.37%	70.61%	123.01%	104.47%	100.00%	-
EPS	27.70	146.88	40.22	9.44	16.24	10.48	15.28	10.41%
YoY %	-81.14%	265.19%	326.06%	-41.87%	54.96%	-31.41%	-	-
Horiz. %	181.28%	961.26%	263.22%	61.78%	106.28%	68.59%	100.00%	-
DPS	11.00	31.80	0.00	0.75	8.00	2.50	6.00	10.62%
YoY %	-65.41%	0.00%	0.00%	-90.62%	220.00%	-58.33%	-	-
Horiz. %	183.33%	530.00%	0.00%	12.50%	133.33%	41.67%	100.00%	-
NAPS	1.82	1.82	1.18	0.83	1.56	1.57	1.52	3.04%
YoY %	0.00%	54.24%	42.17%	-46.79%	-0.64%	3.29%	-	-
Horiz. %	119.74%	119.74%	77.63%	54.61%	102.63%	103.29%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,360,308
RPS	98.77	263.33	78.36	54.74	47.95	41.41	40.14	16.18%
YoY %	-62.49%	236.05%	43.15%	14.16%	15.79%	3.16%	-	-
Horiz. %	246.06%	656.03%	195.22%	136.37%	119.46%	103.16%	100.00%	-
EPS	26.92	140.15	19.32	4.55	3.93	2.58	3.81	38.50%
YoY %	-80.79%	625.41%	324.62%	15.78%	52.33%	-32.28%	-	-
Horiz. %	706.56%	3,678.48%	507.09%	119.42%	103.15%	67.72%	100.00%	-
DPS	10.59	30.28	0.00	0.36	1.94	0.62	1.50	38.48%
YoY %	-65.03%	0.00%	0.00%	-81.44%	212.90%	-58.67%	-	-
Horiz. %	706.00%	2,018.67%	0.00%	24.00%	129.33%	41.33%	100.00%	-
NAPS	1.7687	1.7366	0.5668	0.3999	0.3779	0.3867	0.3792	29.24%
YoY %	1.85%	206.39%	41.74%	5.82%	-2.28%	1.98%	-	-
Horiz. %	466.43%	457.96%	149.47%	105.46%	99.66%	101.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.875	3.30	8.00	1.67	4.17	1.99	2.15	-
P/RPS	0.86	1.20	4.90	1.47	2.11	1.18	1.34	-7.12%
YoY %	-28.33%	-75.51%	233.33%	-30.33%	78.81%	-11.94%	-	-
Horiz. %	64.18%	89.55%	365.67%	109.70%	157.46%	88.06%	100.00%	-
P/EPS	3.16	2.25	19.89	17.69	25.68	18.99	14.07	-22.02%
YoY %	40.44%	-88.69%	12.44%	-31.11%	35.23%	34.97%	-	-
Horiz. %	22.46%	15.99%	141.36%	125.73%	182.52%	134.97%	100.00%	-
EY	31.66	44.51	5.03	5.65	3.89	5.26	7.11	28.25%
YoY %	-28.87%	784.89%	-10.97%	45.24%	-26.05%	-26.02%	-	-
Horiz. %	445.29%	626.02%	70.75%	79.47%	54.71%	73.98%	100.00%	-
DY	12.57	9.64	0.00	0.45	1.92	1.26	2.79	28.50%
YoY %	30.39%	0.00%	0.00%	-76.56%	52.38%	-54.84%	-	-
Horiz. %	450.54%	345.52%	0.00%	16.13%	68.82%	45.16%	100.00%	-
P/NAPS	0.48	1.81	6.78	2.01	2.67	1.27	1.41	-16.43%
YoY %	-73.48%	-73.30%	237.31%	-24.72%	110.24%	-9.93%	-	-
Horiz. %	34.04%	128.37%	480.85%	142.55%	189.36%	90.07%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/08/22	26/08/21	10/08/20	30/08/19	29/08/18	29/08/17	29/08/16	-
Price	0.775	3.08	21.20	1.49	3.92	1.81	2.12	-
P/RPS	0.76	1.12	13.00	1.31	1.98	1.08	1.32	-8.78%
YoY %	-32.14%	-91.38%	892.37%	-33.84%	83.33%	-18.18%	-	-
Horiz. %	57.58%	84.85%	984.85%	99.24%	150.00%	81.82%	100.00%	-
P/EPS	2.80	2.10	52.71	15.78	24.14	17.28	13.87	-23.39%
YoY %	33.33%	-96.02%	234.03%	-34.63%	39.70%	24.59%	-	-
Horiz. %	20.19%	15.14%	380.03%	113.77%	174.04%	124.59%	100.00%	-
EY	35.75	47.69	1.90	6.34	4.14	5.79	7.21	30.56%
YoY %	-25.04%	2,410.00%	-70.03%	53.14%	-28.50%	-19.69%	-	-
Horiz. %	495.84%	661.44%	26.35%	87.93%	57.42%	80.31%	100.00%	-
DY	14.19	10.32	0.00	0.50	2.04	1.38	2.83	30.81%
YoY %	37.50%	0.00%	0.00%	-75.49%	47.83%	-51.24%	-	-
Horiz. %	501.41%	364.66%	0.00%	17.67%	72.08%	48.76%	100.00%	-
P/NAPS	0.43	1.69	17.97	1.80	2.51	1.15	1.39	-17.75%
YoY %	-74.56%	-90.60%	898.33%	-28.29%	118.26%	-17.27%	-	-
Horiz. %	30.94%	121.58%	1,292.81%	129.50%	180.58%	82.73%	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