[OPTIMAX] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 75.63%
YoY- 144.89%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 110,048 106,170 83,054 54,412 61,084 15.84%
PBT 19,622 23,741 16,341 7,721 13,240 10.32%
Tax -5,381 -6,681 -4,242 -2,184 -3,978 7.83%
NP 14,241 17,060 12,098 5,537 9,261 11.34%
-
NP to SH 12,952 14,473 11,637 4,752 8,321 11.68%
-
Tax Rate 27.42% 28.14% 25.96% 28.29% 30.05% -
Total Cost 95,806 89,110 70,956 48,874 51,822 16.59%
-
Net Worth 59,400 59,400 56,699 45,900 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 4,320 8,640 6,839 - - -
Div Payout % 33.35% 59.70% 58.78% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 59,400 59,400 56,699 45,900 0 -
NOSH 540,003 540,003 270,000 270,000 270,173 18.88%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 12.94% 16.07% 14.57% 10.18% 15.16% -
ROE 21.80% 24.37% 20.52% 10.35% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 20.38 19.66 30.76 20.15 22.61 -2.56%
EPS 2.40 2.68 4.31 1.76 3.08 -6.04%
DPS 0.80 1.60 2.53 0.00 0.00 -
NAPS 0.11 0.11 0.21 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 20.26 19.54 15.29 10.02 11.24 15.85%
EPS 2.38 2.66 2.14 0.87 1.53 11.67%
DPS 0.80 1.59 1.26 0.00 0.00 -
NAPS 0.1093 0.1093 0.1044 0.0845 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 - -
Price 0.68 0.75 1.47 0.795 0.00 -
P/RPS 3.34 3.81 4.78 3.94 0.00 -
P/EPS 28.35 27.98 34.11 45.17 0.00 -
EY 3.53 3.57 2.93 2.21 0.00 -
DY 1.18 2.13 1.72 0.00 0.00 -
P/NAPS 6.18 6.82 7.00 4.68 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 29/11/23 29/11/22 24/11/21 26/11/20 - -
Price 0.67 0.77 1.31 0.765 0.00 -
P/RPS 3.29 3.92 4.26 3.80 0.00 -
P/EPS 27.93 28.73 30.39 43.47 0.00 -
EY 3.58 3.48 3.29 2.30 0.00 -
DY 1.19 2.08 1.93 0.00 0.00 -
P/NAPS 6.09 7.00 6.24 4.50 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