[SUPERMX] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.96%
YoY- 183.79%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 751,855 1,479,531 7,267,303 3,114,405 1,492,205 1,359,491 1,169,569 -7.09%
PBT -199,664 145,503 4,900,963 1,705,355 152,374 179,208 124,576 -
Tax 14,016 -36,226 -1,120,989 -382,229 -39,726 -60,362 -42,995 -
NP -185,648 109,277 3,779,974 1,323,126 112,648 118,846 81,581 -
-
NP to SH -157,211 99,614 3,661,913 1,290,355 112,559 115,062 78,571 -
-
Tax Rate - 24.90% 22.87% 22.41% 26.07% 33.68% 34.51% -
Total Cost 937,503 1,370,254 3,487,329 1,791,279 1,379,557 1,240,645 1,087,988 -2.44%
-
Net Worth 4,611,254 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 27.66%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 92,761 158,420 953,569 - 9,834 52,854 16,772 32.96%
Div Payout % 0.00% 159.03% 26.04% - 8.74% 45.94% 21.35% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,611,254 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 27.66%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 1,360,308 680,154 680,154 25.97%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -24.69% 7.39% 52.01% 42.48% 7.55% 8.74% 6.98% -
ROE -3.41% 2.01% 73.86% 60.96% 9.73% 11.25% 7.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.19 55.60 279.95 120.64 109.69 207.35 175.83 -25.85%
EPS -6.10 3.74 141.06 49.98 8.27 17.55 11.81 -
DPS 3.60 6.00 36.80 0.00 0.72 8.00 2.50 6.26%
NAPS 1.79 1.86 1.91 0.82 0.85 1.56 1.60 1.88%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 27.64 54.38 267.12 114.47 54.85 49.97 42.99 -7.09%
EPS -5.78 3.66 134.60 47.43 4.14 4.23 2.89 -
DPS 3.41 5.82 35.05 0.00 0.36 1.94 0.62 32.84%
NAPS 1.6949 1.8193 1.8225 0.7781 0.425 0.376 0.3912 27.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.83 0.675 2.39 8.42 1.60 3.24 1.70 -
P/RPS 2.84 1.21 0.85 6.98 1.46 1.56 0.97 19.59%
P/EPS -13.60 18.03 1.69 16.85 19.34 18.46 14.39 -
EY -7.35 5.55 59.02 5.94 5.17 5.42 6.95 -
DY 4.34 8.89 15.40 0.00 0.45 2.47 1.47 19.76%
P/NAPS 0.46 0.36 1.25 10.27 1.88 2.08 1.06 -12.98%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 22/11/22 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 -
Price 1.03 0.91 1.73 9.78 1.42 3.24 2.00 -
P/RPS 3.53 1.64 0.62 8.11 1.29 1.56 1.14 20.71%
P/EPS -16.88 24.31 1.23 19.57 17.16 18.46 16.93 -
EY -5.92 4.11 81.54 5.11 5.83 5.42 5.91 -
DY 3.50 6.59 21.27 0.00 0.51 2.47 1.25 18.71%
P/NAPS 0.58 0.49 0.91 11.93 1.67 2.08 1.25 -12.00%

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