[OPTIMAX] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 51.35%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 93,363 82,536 79,628 62,291 40,809 45,813 15.28%
PBT 14,889 14,717 17,806 12,256 5,791 9,930 8.42%
Tax -3,959 -4,036 -5,011 -3,182 -1,638 -2,984 5.81%
NP 10,930 10,681 12,795 9,074 4,153 6,946 9.47%
-
NP to SH 9,954 9,714 10,855 8,728 3,564 6,241 9.77%
-
Tax Rate 26.59% 27.42% 28.14% 25.96% 28.29% 30.05% -
Total Cost 82,433 71,855 66,833 53,217 36,656 38,867 16.20%
-
Net Worth 70,711 59,400 59,400 56,699 45,900 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 4,351 3,240 6,480 5,129 - - -
Div Payout % 43.72% 33.35% 59.70% 58.78% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 70,711 59,400 59,400 56,699 45,900 0 -
NOSH 543,934 540,003 540,003 270,000 270,000 270,173 15.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 11.71% 12.94% 16.07% 14.57% 10.18% 15.16% -
ROE 14.08% 16.35% 18.27% 15.39% 7.76% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 17.16 15.28 14.75 23.07 15.11 16.96 0.23%
EPS 1.83 1.80 2.01 3.23 1.32 2.31 -4.54%
DPS 0.80 0.60 1.20 1.90 0.00 0.00 -
NAPS 0.13 0.11 0.11 0.21 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,003
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 17.08 15.10 14.56 11.39 7.46 8.38 15.28%
EPS 1.82 1.78 1.99 1.60 0.65 1.14 9.79%
DPS 0.80 0.59 1.19 0.94 0.00 0.00 -
NAPS 0.1293 0.1086 0.1086 0.1037 0.084 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 - -
Price 0.67 0.68 0.75 1.47 0.795 0.00 -
P/RPS 3.90 4.45 5.09 6.37 5.26 0.00 -
P/EPS 36.61 37.80 37.31 45.47 60.23 0.00 -
EY 2.73 2.65 2.68 2.20 1.66 0.00 -
DY 1.19 0.88 1.60 1.29 0.00 0.00 -
P/NAPS 5.15 6.18 6.82 7.00 4.68 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 27/11/24 29/11/23 29/11/22 24/11/21 26/11/20 - -
Price 0.62 0.67 0.77 1.31 0.765 0.00 -
P/RPS 3.61 4.38 5.22 5.68 5.06 0.00 -
P/EPS 33.88 37.25 38.31 40.52 57.95 0.00 -
EY 2.95 2.68 2.61 2.47 1.73 0.00 -
DY 1.29 0.90 1.56 1.45 0.00 0.00 -
P/NAPS 4.77 6.09 7.00 6.24 4.50 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