[ITMAX] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[ITMAX] ITMAX SYSTEM BERHAD
Announcement Date
08-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 19.72%
YoY- 26.6%
Quarter Report
Latest QR
Upcoming QR
ITMAX's Result
ITMAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 136,066 138,720 107,281 95,353 81,480 77,028 79,759 42.91%
PBT 78,226 81,120 56,317 49,954 41,696 36,816 40,936 54.17%
Tax -17,626 -20,384 -15,730 -12,950 -10,788 -10,112 -11,699 31.52%
NP 60,600 60,736 40,587 37,004 30,908 26,704 29,237 62.78%
-
NP to SH 60,610 60,736 40,587 37,004 30,908 26,704 29,237 62.79%
-
Tax Rate 22.53% 25.13% 27.93% 25.92% 25.87% 27.47% 28.58% -
Total Cost 75,466 77,984 66,694 58,349 50,572 50,324 50,522 30.76%
-
Net Worth 308,450 298,167 195,169 0 0 0 53,919 220.88%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 5,576 - - - 23,999 -
Div Payout % - - 13.74% - - - 82.09% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 308,450 298,167 195,169 0 0 0 53,919 220.88%
NOSH 1,028,183 1,028,163 1,028,000 4,000 3,999 4,000 3,999 3984.69%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 44.54% 43.78% 37.83% 38.81% 37.93% 34.67% 36.66% -
ROE 19.65% 20.37% 20.80% 0.00% 0.00% 0.00% 54.22% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.23 13.49 15.39 2,383.83 2,037.00 1,925.70 1,993.99 -96.50%
EPS 5.90 5.92 23.00 925.33 772.70 667.60 730.93 -96.01%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 600.00 -
NAPS 0.30 0.29 0.28 0.00 0.00 0.00 13.48 -92.14%
Adjusted Per Share Value based on latest NOSH - 4,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.21 13.46 10.41 9.26 7.91 7.48 7.74 42.95%
EPS 5.88 5.90 3.94 3.59 3.00 2.59 2.84 62.66%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 2.33 -
NAPS 0.2994 0.2894 0.1894 0.00 0.00 0.00 0.0523 221.03%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 - - - - -
Price 1.40 1.35 1.42 0.00 0.00 0.00 0.00 -
P/RPS 10.58 10.01 9.23 0.00 0.00 0.00 0.00 -
P/EPS 23.75 22.85 24.39 0.00 0.00 0.00 0.00 -
EY 4.21 4.38 4.10 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.66 5.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 18/05/23 27/02/23 08/12/22 - - - -
Price 1.43 1.49 1.43 0.00 0.00 0.00 0.00 -
P/RPS 10.81 11.04 9.29 0.00 0.00 0.00 0.00 -
P/EPS 24.26 25.22 24.56 0.00 0.00 0.00 0.00 -
EY 4.12 3.96 4.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 5.14 5.11 0.00 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