[ITMAX] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[ITMAX] ITMAX SYSTEM BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 6.45%
YoY- 55.91%
Quarter Report
Latest QR
Upcoming QR
ITMAX's Result
ITMAX's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 160,841 149,682 142,860 134,576 122,706 107,283 95,980 41.03%
PBT 85,568 82,350 79,465 74,585 67,394 56,318 49,344 44.29%
Tax -19,651 -19,153 -20,042 -19,150 -18,298 -15,730 -14,316 23.48%
NP 65,917 63,197 59,423 55,435 49,096 40,588 35,028 52.36%
-
NP to SH 66,125 63,280 59,448 55,440 49,097 40,588 35,028 52.68%
-
Tax Rate 22.97% 23.26% 25.22% 25.68% 27.15% 27.93% 29.01% -
Total Cost 94,924 86,485 83,437 79,141 73,610 66,695 60,952 34.32%
-
Net Worth 349,818 339,463 329,033 308,450 298,167 195,169 0 -
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 12,344 12,344 5,576 5,576 5,576 5,576 23,999 -35.77%
Div Payout % 18.67% 19.51% 9.38% 10.06% 11.36% 13.74% 68.51% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 349,818 339,463 329,033 308,450 298,167 195,169 0 -
NOSH 1,029,167 1,028,678 1,028,256 1,028,183 1,028,163 1,028,000 4,000 3931.66%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 40.98% 42.22% 41.60% 41.19% 40.01% 37.83% 36.50% -
ROE 18.90% 18.64% 18.07% 17.97% 16.47% 20.80% 0.00% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.63 14.55 13.89 13.09 11.93 15.39 2,399.50 -96.50%
EPS 6.43 6.15 5.78 5.39 4.78 5.82 875.70 -96.21%
DPS 1.20 1.20 0.54 0.54 0.54 0.80 600.00 -98.40%
NAPS 0.34 0.33 0.32 0.30 0.29 0.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,028,678
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.63 14.54 13.88 13.07 11.92 10.42 9.32 41.11%
EPS 6.42 6.15 5.78 5.39 4.77 3.94 3.40 52.71%
DPS 1.20 1.20 0.54 0.54 0.54 0.54 2.33 -35.72%
NAPS 0.3398 0.3298 0.3196 0.2997 0.2897 0.1896 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 - -
Price 2.30 1.79 1.81 1.40 1.35 1.42 0.00 -
P/RPS 14.71 12.30 13.03 10.70 11.31 9.23 0.00 -
P/EPS 35.79 29.10 31.31 25.96 28.27 24.39 0.00 -
EY 2.79 3.44 3.19 3.85 3.54 4.10 0.00 -
DY 0.52 0.67 0.30 0.39 0.40 0.56 0.00 -
P/NAPS 6.76 5.42 5.66 4.67 4.66 5.07 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 26/02/24 21/11/23 23/08/23 - - - -
Price 2.27 2.22 1.74 1.43 0.00 0.00 0.00 -
P/RPS 14.52 15.26 12.52 10.93 0.00 0.00 0.00 -
P/EPS 35.32 36.09 30.10 26.52 0.00 0.00 0.00 -
EY 2.83 2.77 3.32 3.77 0.00 0.00 0.00 -
DY 0.53 0.54 0.31 0.38 0.00 0.00 0.00 -
P/NAPS 6.68 6.73 5.44 4.77 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