[OPTIMAX] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -5.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 108,041 88,898 58,020 62,619 19.91%
PBT 23,505 18,591 9,670 12,572 23.16%
Tax -7,091 -5,490 -3,257 -3,833 22.73%
NP 16,414 13,101 6,413 8,739 23.35%
-
NP to SH 14,691 12,298 5,641 7,831 23.30%
-
Tax Rate 30.17% 29.53% 33.68% 30.49% -
Total Cost 91,627 75,797 51,607 53,880 19.34%
-
Net Worth 59,400 54,000 41,250 0 -
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 12,960 10,259 - - -
Div Payout % 88.22% 83.43% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 59,400 54,000 41,250 0 -
NOSH 540,003 270,000 270,000 199,770 39.25%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 15.19% 14.74% 11.05% 13.96% -
ROE 24.73% 22.77% 13.68% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 20.01 32.93 25.32 31.35 -13.88%
EPS 2.72 4.55 2.46 3.92 -11.45%
DPS 2.40 3.80 0.00 0.00 -
NAPS 0.11 0.20 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 198,749
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 19.89 16.36 10.68 11.53 19.91%
EPS 2.70 2.26 1.04 1.44 23.28%
DPS 2.39 1.89 0.00 0.00 -
NAPS 0.1093 0.0994 0.0759 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 30/12/22 31/12/21 31/12/20 - -
Price 0.785 1.29 0.93 0.00 -
P/RPS 3.92 3.92 3.67 0.00 -
P/EPS 28.85 28.32 37.78 0.00 -
EY 3.47 3.53 2.65 0.00 -
DY 3.06 2.95 0.00 0.00 -
P/NAPS 7.14 6.45 5.17 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/23 24/02/22 25/02/21 - -
Price 0.71 1.19 1.36 0.00 -
P/RPS 3.55 3.61 5.37 0.00 -
P/EPS 26.10 26.13 55.25 0.00 -
EY 3.83 3.83 1.81 0.00 -
DY 3.38 3.19 0.00 0.00 -
P/NAPS 6.45 5.95 7.56 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