[OPTIMAX] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.86%
YoY- 101.48%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 108,041 106,170 101,822 93,028 88,898 83,054 65,044 40.12%
PBT 23,505 23,741 22,676 17,368 18,591 16,341 10,116 75.15%
Tax -7,091 -6,681 -6,584 -5,264 -5,490 -4,242 -3,118 72.67%
NP 16,414 17,060 16,092 12,104 13,101 12,098 6,998 76.25%
-
NP to SH 14,691 14,473 14,344 10,348 12,298 11,637 6,626 69.78%
-
Tax Rate 30.17% 28.14% 29.04% 30.31% 29.53% 25.96% 30.82% -
Total Cost 91,627 89,110 85,730 80,924 75,797 70,956 58,046 35.45%
-
Net Worth 59,400 59,400 59,399 51,300 54,000 56,699 51,299 10.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 12,960 8,640 - - 10,259 6,839 - -
Div Payout % 88.22% 59.70% - - 83.43% 58.78% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 59,400 59,400 59,399 51,300 54,000 56,699 51,299 10.23%
NOSH 540,003 540,003 540,003 270,001 270,000 270,000 270,000 58.54%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.19% 16.07% 15.80% 13.01% 14.74% 14.57% 10.76% -
ROE 24.73% 24.37% 24.15% 20.17% 22.77% 20.52% 12.92% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.01 19.66 18.86 34.45 32.93 30.76 24.09 -11.60%
EPS 2.72 2.68 2.66 3.84 4.55 4.31 2.46 6.90%
DPS 2.40 1.60 0.00 0.00 3.80 2.53 0.00 -
NAPS 0.11 0.11 0.11 0.19 0.20 0.21 0.19 -30.46%
Adjusted Per Share Value based on latest NOSH - 270,001
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.89 19.54 18.74 17.12 16.36 15.29 11.97 40.16%
EPS 2.70 2.66 2.64 1.90 2.26 2.14 1.22 69.57%
DPS 2.39 1.59 0.00 0.00 1.89 1.26 0.00 -
NAPS 0.1093 0.1093 0.1093 0.0944 0.0994 0.1044 0.0944 10.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.785 0.75 0.56 1.16 1.29 1.47 1.39 -
P/RPS 3.92 3.81 2.97 3.37 3.92 4.78 5.77 -22.66%
P/EPS 28.85 27.98 21.08 30.27 28.32 34.11 56.64 -36.14%
EY 3.47 3.57 4.74 3.30 3.53 2.93 1.77 56.44%
DY 3.06 2.13 0.00 0.00 2.95 1.72 0.00 -
P/NAPS 7.14 6.82 5.09 6.11 6.45 7.00 7.32 -1.64%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 19/08/22 25/05/22 24/02/22 24/11/21 25/08/21 -
Price 0.71 0.77 0.63 0.565 1.19 1.31 1.28 -
P/RPS 3.55 3.92 3.34 1.64 3.61 4.26 5.31 -23.48%
P/EPS 26.10 28.73 23.72 14.74 26.13 30.39 52.16 -36.89%
EY 3.83 3.48 4.22 6.78 3.83 3.29 1.92 58.26%
DY 3.38 2.08 0.00 0.00 3.19 1.93 0.00 -
P/NAPS 6.45 7.00 5.73 2.97 5.95 6.24 6.74 -2.88%

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