[OPTIMAX] YoY 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- 166.88%
YoY- 108.67%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 33,101 28,547 28,717 29,769 18,192 16,069 15.53%
PBT 4,579 4,568 6,468 7,198 3,959 3,609 4.87%
Tax -1,175 -1,386 -1,719 -1,623 -1,031 -1,116 1.03%
NP 3,404 3,182 4,749 5,575 2,928 2,493 6.42%
-
NP to SH 3,171 2,840 3,683 5,415 2,595 2,239 7.20%
-
Tax Rate 25.66% 30.34% 26.58% 22.55% 26.04% 30.92% -
Total Cost 29,697 25,365 23,968 24,194 15,264 13,576 16.92%
-
Net Worth 71,074 59,400 59,400 56,699 45,900 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 4,373 3,240 6,480 5,129 - - -
Div Payout % 137.93% 114.09% 175.94% 94.74% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 71,074 59,400 59,400 56,699 45,900 0 -
NOSH 546,724 540,003 540,003 270,000 270,000 269,759 15.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 10.28% 11.15% 16.54% 18.73% 16.09% 15.51% -
ROE 4.46% 4.78% 6.20% 9.55% 5.65% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 6.05 5.29 5.32 11.03 6.74 5.96 0.29%
EPS 0.58 0.53 0.68 2.01 0.96 0.83 -6.90%
DPS 0.80 0.60 1.20 1.90 0.00 0.00 -
NAPS 0.13 0.11 0.11 0.21 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 6.05 5.22 5.25 5.44 3.33 2.94 15.50%
EPS 0.58 0.52 0.67 0.99 0.47 0.41 7.17%
DPS 0.80 0.59 1.19 0.94 0.00 0.00 -
NAPS 0.13 0.1086 0.1086 0.1037 0.084 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 - -
Price 0.67 0.68 0.75 1.47 0.795 0.00 -
P/RPS 11.07 12.86 14.10 13.33 11.80 0.00 -
P/EPS 115.52 129.30 109.97 73.30 82.72 0.00 -
EY 0.87 0.77 0.91 1.36 1.21 0.00 -
DY 1.19 0.88 1.60 1.29 0.00 0.00 -
P/NAPS 5.15 6.18 6.82 7.00 4.68 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 27/11/24 29/11/23 29/11/22 24/11/21 26/11/20 - -
Price 0.62 0.67 0.77 1.31 0.765 0.00 -
P/RPS 10.24 12.67 14.48 11.88 11.35 0.00 -
P/EPS 106.90 127.40 112.90 65.32 79.60 0.00 -
EY 0.94 0.78 0.89 1.53 1.26 0.00 -
DY 1.29 0.90 1.56 1.45 0.00 0.00 -
P/NAPS 4.77 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