[ITMAX] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[ITMAX] ITMAX SYSTEM BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 9.68%
YoY- 38.82%
Quarter Report
Latest QR
Upcoming QR
ITMAX's Result
ITMAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 142,789 136,066 138,720 107,281 95,353 81,480 77,028 50.84%
PBT 80,816 78,226 81,120 56,317 49,954 41,696 36,816 68.82%
Tax -18,698 -17,626 -20,384 -15,730 -12,950 -10,788 -10,112 50.59%
NP 62,117 60,600 60,736 40,587 37,004 30,908 26,704 75.46%
-
NP to SH 62,150 60,610 60,736 40,587 37,004 30,908 26,704 75.53%
-
Tax Rate 23.14% 22.53% 25.13% 27.93% 25.92% 25.87% 27.47% -
Total Cost 80,672 75,466 77,984 66,694 58,349 50,572 50,324 36.93%
-
Net Worth 329,033 308,450 298,167 195,169 0 0 0 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 5,576 - - - -
Div Payout % - - - 13.74% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 329,033 308,450 298,167 195,169 0 0 0 -
NOSH 1,028,256 1,028,183 1,028,163 1,028,000 4,000 3,999 4,000 3929.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 43.50% 44.54% 43.78% 37.83% 38.81% 37.93% 34.67% -
ROE 18.89% 19.65% 20.37% 20.80% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.89 13.23 13.49 15.39 2,383.83 2,037.00 1,925.70 -96.25%
EPS 6.04 5.90 5.92 23.00 925.33 772.70 667.60 -95.64%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.28 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,028,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.87 13.21 13.47 10.42 9.26 7.91 7.48 50.87%
EPS 6.04 5.89 5.90 3.94 3.59 3.00 2.59 75.76%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.3196 0.2996 0.2896 0.1895 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 - - - -
Price 1.81 1.40 1.35 1.42 0.00 0.00 0.00 -
P/RPS 13.03 10.58 10.01 9.23 0.00 0.00 0.00 -
P/EPS 29.94 23.75 22.85 24.39 0.00 0.00 0.00 -
EY 3.34 4.21 4.38 4.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 5.66 4.67 4.66 5.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 23/08/23 18/05/23 27/02/23 08/12/22 - - -
Price 1.74 1.43 1.49 1.43 0.00 0.00 0.00 -
P/RPS 12.53 10.81 11.04 9.29 0.00 0.00 0.00 -
P/EPS 28.79 24.26 25.22 24.56 0.00 0.00 0.00 -
EY 3.47 4.12 3.96 4.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 5.44 4.77 5.14 5.11 0.00 0.00 0.00 -

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