[ITMAX] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[ITMAX] ITMAX SYSTEM BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 49.64%
YoY- 127.44%
Quarter Report
Latest QR
Upcoming QR
ITMAX's Result
ITMAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 149,681 142,789 136,066 138,720 107,281 95,353 81,480 49.82%
PBT 82,348 80,816 78,226 81,120 56,317 49,954 41,696 57.21%
Tax -19,152 -18,698 -17,626 -20,384 -15,730 -12,950 -10,788 46.46%
NP 63,196 62,117 60,600 60,736 40,587 37,004 30,908 60.88%
-
NP to SH 63,279 62,150 60,610 60,736 40,587 37,004 30,908 61.02%
-
Tax Rate 23.26% 23.14% 22.53% 25.13% 27.93% 25.92% 25.87% -
Total Cost 86,485 80,672 75,466 77,984 66,694 58,349 50,572 42.86%
-
Net Worth 339,463 329,033 308,450 298,167 195,169 0 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 12,344 - - - 5,576 - - -
Div Payout % 19.51% - - - 13.74% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 339,463 329,033 308,450 298,167 195,169 0 0 -
NOSH 1,028,678 1,028,256 1,028,183 1,028,163 1,028,000 4,000 3,999 3904.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 42.22% 43.50% 44.54% 43.78% 37.83% 38.81% 37.93% -
ROE 18.64% 18.89% 19.65% 20.37% 20.80% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.55 13.89 13.23 13.49 15.39 2,383.83 2,037.00 -96.25%
EPS 6.15 6.04 5.90 5.92 23.00 925.33 772.70 -95.97%
DPS 1.20 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.33 0.32 0.30 0.29 0.28 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,028,163
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.53 13.86 13.21 13.47 10.42 9.26 7.91 49.82%
EPS 6.14 6.03 5.89 5.90 3.94 3.59 3.00 60.98%
DPS 1.20 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.3296 0.3195 0.2995 0.2895 0.1895 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 - - -
Price 1.79 1.81 1.40 1.35 1.42 0.00 0.00 -
P/RPS 12.30 13.03 10.58 10.01 9.23 0.00 0.00 -
P/EPS 29.10 29.94 23.75 22.85 24.39 0.00 0.00 -
EY 3.44 3.34 4.21 4.38 4.10 0.00 0.00 -
DY 0.67 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 5.42 5.66 4.67 4.66 5.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 21/11/23 23/08/23 18/05/23 27/02/23 08/12/22 - -
Price 2.22 1.74 1.43 1.49 1.43 0.00 0.00 -
P/RPS 15.26 12.53 10.81 11.04 9.29 0.00 0.00 -
P/EPS 36.09 28.79 24.26 25.22 24.56 0.00 0.00 -
EY 2.77 3.47 4.12 3.96 4.07 0.00 0.00 -
DY 0.54 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 6.73 5.44 4.77 5.14 5.11 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