[OPTIMAX] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 29.01%
YoY- 241.9%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 93,028 88,898 83,054 65,044 57,956 58,020 54,412 43.02%
PBT 17,368 18,591 16,341 10,116 8,340 9,670 7,721 71.76%
Tax -5,264 -5,490 -4,242 -3,118 -2,692 -3,257 -2,184 79.86%
NP 12,104 13,101 12,098 6,998 5,648 6,413 5,537 68.51%
-
NP to SH 10,348 12,298 11,637 6,626 5,136 5,641 4,752 68.08%
-
Tax Rate 30.31% 29.53% 25.96% 30.82% 32.28% 33.68% 28.29% -
Total Cost 80,924 75,797 70,956 58,046 52,308 51,607 48,874 40.00%
-
Net Worth 51,300 54,000 56,699 51,299 48,600 41,250 45,900 7.70%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 10,259 6,839 - - - - -
Div Payout % - 83.43% 58.78% - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 51,300 54,000 56,699 51,299 48,600 41,250 45,900 7.70%
NOSH 270,001 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.01% 14.74% 14.57% 10.76% 9.75% 11.05% 10.18% -
ROE 20.17% 22.77% 20.52% 12.92% 10.57% 13.68% 10.35% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.45 32.93 30.76 24.09 21.47 25.32 20.15 43.02%
EPS 3.84 4.55 4.31 2.46 1.92 2.46 1.76 68.30%
DPS 0.00 3.80 2.53 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.21 0.19 0.18 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 17.12 16.36 15.29 11.97 10.67 10.68 10.02 42.96%
EPS 1.90 2.26 2.14 1.22 0.95 1.04 0.87 68.40%
DPS 0.00 1.89 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0994 0.1044 0.0944 0.0895 0.0759 0.0845 7.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.16 1.29 1.47 1.39 1.71 0.93 0.795 -
P/RPS 3.37 3.92 4.78 5.77 7.97 3.67 3.94 -9.90%
P/EPS 30.27 28.32 34.11 56.64 89.89 37.78 45.17 -23.43%
EY 3.30 3.53 2.93 1.77 1.11 2.65 2.21 30.67%
DY 0.00 2.95 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 6.45 7.00 7.32 9.50 5.17 4.68 19.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 26/11/20 -
Price 0.565 1.19 1.31 1.28 1.51 1.36 0.765 -
P/RPS 1.64 3.61 4.26 5.31 7.03 5.37 3.80 -42.91%
P/EPS 14.74 26.13 30.39 52.16 79.38 55.25 43.47 -51.40%
EY 6.78 3.83 3.29 1.92 1.26 1.81 2.30 105.72%
DY 0.00 3.19 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 5.95 6.24 6.74 8.39 7.56 4.50 -24.21%

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