[OPTIMAX] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 35.34%
YoY- 19.46%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 82,536 53,989 26,091 108,041 79,628 50,911 23,257 132.48%
PBT 14,717 10,149 4,649 23,505 17,806 11,338 4,342 125.47%
Tax -4,036 -2,650 -1,334 -7,091 -5,011 -3,292 -1,316 110.94%
NP 10,681 7,499 3,315 16,414 12,795 8,046 3,026 131.64%
-
NP to SH 9,714 6,874 3,051 14,691 10,855 7,172 2,587 141.38%
-
Tax Rate 27.42% 26.11% 28.69% 30.17% 28.14% 29.04% 30.31% -
Total Cost 71,855 46,490 22,776 91,627 66,833 42,865 20,231 132.60%
-
Net Worth 59,400 59,400 59,400 59,400 59,400 59,399 51,300 10.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,240 - - 12,960 6,480 - - -
Div Payout % 33.35% - - 88.22% 59.70% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 59,400 59,400 59,400 59,400 59,400 59,399 51,300 10.25%
NOSH 540,003 540,003 540,003 540,003 540,003 540,003 270,001 58.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.94% 13.89% 12.71% 15.19% 16.07% 15.80% 13.01% -
ROE 16.35% 11.57% 5.14% 24.73% 18.27% 12.07% 5.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.28 10.00 4.83 20.01 14.75 9.43 8.61 46.53%
EPS 1.80 1.27 0.56 2.72 2.01 1.33 0.96 51.99%
DPS 0.60 0.00 0.00 2.40 1.20 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.19 -30.51%
Adjusted Per Share Value based on latest NOSH - 540,003
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.19 9.94 4.80 19.89 14.66 9.37 4.28 132.49%
EPS 1.79 1.27 0.56 2.70 2.00 1.32 0.48 140.28%
DPS 0.60 0.00 0.00 2.39 1.19 0.00 0.00 -
NAPS 0.1093 0.1093 0.1093 0.1093 0.1093 0.1093 0.0944 10.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.68 0.725 0.735 0.785 0.75 0.56 1.16 -
P/RPS 4.45 7.25 15.21 3.92 5.09 5.94 13.47 -52.17%
P/EPS 37.80 56.95 130.09 28.85 37.31 42.16 121.07 -53.94%
EY 2.65 1.76 0.77 3.47 2.68 2.37 0.83 116.67%
DY 0.88 0.00 0.00 3.06 1.60 0.00 0.00 -
P/NAPS 6.18 6.59 6.68 7.14 6.82 5.09 6.11 0.76%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 26/05/23 28/02/23 29/11/22 19/08/22 25/05/22 -
Price 0.67 0.72 0.725 0.71 0.77 0.63 0.565 -
P/RPS 4.38 7.20 15.01 3.55 5.22 6.68 6.56 -23.58%
P/EPS 37.25 56.56 128.32 26.10 38.31 47.43 58.97 -26.35%
EY 2.68 1.77 0.78 3.83 2.61 2.11 1.70 35.41%
DY 0.90 0.00 0.00 3.38 1.56 0.00 0.00 -
P/NAPS 6.09 6.55 6.59 6.45 7.00 5.73 2.97 61.33%

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