[OPTIMAX] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 35.32%
YoY- 109.64%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 110,949 106,235 79,502 57,615 24.41%
PBT 20,415 24,141 16,135 8,433 34.27%
Tax -6,116 -7,319 -4,801 -2,487 34.97%
NP 14,299 16,822 11,334 5,946 33.97%
-
NP to SH 13,549 14,425 10,805 5,154 38.01%
-
Tax Rate 29.96% 30.32% 29.76% 29.49% -
Total Cost 96,650 89,413 68,168 51,669 23.21%
-
Net Worth 59,400 59,400 56,699 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 9,720 11,610 5,129 - -
Div Payout % 71.74% 80.49% 47.48% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 59,400 59,400 56,699 0 -
NOSH 540,003 540,003 270,000 270,000 25.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 12.89% 15.83% 14.26% 10.32% -
ROE 22.81% 24.28% 19.06% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 20.55 19.67 29.45 21.34 -1.24%
EPS 2.51 2.67 4.00 1.91 9.53%
DPS 1.80 2.15 1.90 0.00 -
NAPS 0.11 0.11 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 20.42 19.55 14.63 10.60 24.42%
EPS 2.49 2.66 1.99 0.95 37.87%
DPS 1.79 2.14 0.94 0.00 -
NAPS 0.1093 0.1093 0.1044 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 -
Price 0.68 0.75 1.47 0.795 -
P/RPS 3.31 3.81 4.99 3.73 -3.90%
P/EPS 27.10 28.08 36.73 41.65 -13.34%
EY 3.69 3.56 2.72 2.40 15.41%
DY 2.65 2.87 1.29 0.00 -
P/NAPS 6.18 6.82 7.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/11/23 29/11/22 24/11/21 - -
Price 0.67 0.77 1.31 0.00 -
P/RPS 3.26 3.91 4.45 0.00 -
P/EPS 26.70 28.83 32.73 0.00 -
EY 3.74 3.47 3.05 0.00 -
DY 2.69 2.79 1.45 0.00 -
P/NAPS 6.09 7.00 6.24 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