[OPTIMAX] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 13.82%
YoY- 118.01%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 106,235 107,287 97,666 88,898 79,502 67,925 59,431 47.23%
PBT 24,141 24,871 20,848 18,591 16,135 12,896 10,100 78.67%
Tax -7,319 -7,223 -6,133 -5,490 -4,801 -4,209 -3,382 67.23%
NP 16,822 17,648 14,715 13,101 11,334 8,687 6,718 84.29%
-
NP to SH 14,425 16,157 13,601 12,298 10,805 7,985 6,016 79.04%
-
Tax Rate 30.32% 29.04% 29.42% 29.53% 29.76% 32.64% 33.49% -
Total Cost 89,413 89,639 82,951 75,797 68,168 59,238 52,713 42.18%
-
Net Worth 59,400 59,399 51,300 54,000 56,699 51,299 48,600 14.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 11,610 10,259 10,259 10,259 5,129 - - -
Div Payout % 80.49% 63.50% 75.44% 83.43% 47.48% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 59,400 59,399 51,300 54,000 56,699 51,299 48,600 14.30%
NOSH 540,003 540,003 270,001 270,000 270,000 270,000 270,000 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.83% 16.45% 15.07% 14.74% 14.26% 12.79% 11.30% -
ROE 24.28% 27.20% 26.51% 22.77% 19.06% 15.57% 12.38% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.67 19.87 36.17 32.93 29.45 25.16 22.01 -7.21%
EPS 2.67 2.99 5.04 4.55 4.00 2.96 2.23 12.74%
DPS 2.15 1.90 3.80 3.80 1.90 0.00 0.00 -
NAPS 0.11 0.11 0.19 0.20 0.21 0.19 0.18 -27.96%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.55 19.75 17.98 16.36 14.63 12.50 10.94 47.20%
EPS 2.66 2.97 2.50 2.26 1.99 1.47 1.11 78.98%
DPS 2.14 1.89 1.89 1.89 0.94 0.00 0.00 -
NAPS 0.1093 0.1093 0.0944 0.0994 0.1044 0.0944 0.0895 14.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.75 0.56 1.16 1.29 1.47 1.39 1.71 -
P/RPS 3.81 2.82 3.21 3.92 4.99 5.53 7.77 -37.79%
P/EPS 28.08 18.72 23.03 28.32 36.73 47.00 76.75 -48.81%
EY 3.56 5.34 4.34 3.53 2.72 2.13 1.30 95.61%
DY 2.87 3.39 3.28 2.95 1.29 0.00 0.00 -
P/NAPS 6.82 5.09 6.11 6.45 7.00 7.32 9.50 -19.80%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 19/08/22 25/05/22 24/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.77 0.63 0.565 1.19 1.31 1.28 1.51 -
P/RPS 3.91 3.17 1.56 3.61 4.45 5.09 6.86 -31.23%
P/EPS 28.83 21.06 11.22 26.13 32.73 43.28 67.77 -43.40%
EY 3.47 4.75 8.92 3.83 3.05 2.31 1.48 76.39%
DY 2.79 3.02 6.73 3.19 1.45 0.00 0.00 -
P/NAPS 7.00 5.73 2.97 5.95 6.24 6.74 8.39 -11.36%

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