[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -19.21%
YoY- 397.07%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 270,212 427,040 279,380 261,362 305,800 329,108 171,987 35.18%
PBT 45,168 79,720 35,096 25,881 31,616 30,828 7,075 244.52%
Tax -11,922 -20,288 -10,847 -8,406 -9,948 -11,876 -1,867 244.58%
NP 33,246 59,432 24,249 17,474 21,668 18,952 5,208 244.51%
-
NP to SH 33,404 59,588 25,016 17,642 21,838 19,120 5,393 237.64%
-
Tax Rate 26.39% 25.45% 30.91% 32.48% 31.47% 38.52% 26.39% -
Total Cost 236,966 367,608 255,131 243,888 284,132 310,156 166,779 26.41%
-
Net Worth 412,635 411,773 396,029 384,202 382,244 375,977 371,278 7.30%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 412,635 411,773 396,029 384,202 382,244 375,977 371,278 7.30%
NOSH 783,761 783,761 783,761 783,761 783,761 783,761 783,761 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.30% 13.92% 8.68% 6.69% 7.09% 5.76% 3.03% -
ROE 8.10% 14.47% 6.32% 4.59% 5.71% 5.09% 1.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.50 54.52 35.67 33.37 39.04 42.02 21.96 35.17%
EPS 4.26 7.60 3.19 2.25 2.78 2.44 0.77 213.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5268 0.5257 0.5056 0.4905 0.488 0.48 0.474 7.30%
Adjusted Per Share Value based on latest NOSH - 783,761
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.75 58.08 38.00 35.55 41.59 44.76 23.39 35.18%
EPS 4.54 8.10 3.40 2.40 2.97 2.60 0.73 238.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5612 0.56 0.5386 0.5225 0.5199 0.5113 0.505 7.29%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.28 0.175 0.30 0.27 0.285 0.205 0.20 -
P/RPS 0.81 0.32 0.84 0.81 0.73 0.49 0.91 -7.47%
P/EPS 6.57 2.30 9.39 11.99 10.22 8.40 29.05 -62.91%
EY 15.23 43.47 10.65 8.34 9.78 11.91 3.44 169.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.59 0.55 0.58 0.43 0.42 16.79%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.315 0.215 0.25 0.305 0.295 0.25 0.24 -
P/RPS 0.91 0.39 0.70 0.91 0.76 0.60 1.09 -11.34%
P/EPS 7.39 2.83 7.83 13.54 10.58 10.24 34.86 -64.48%
EY 13.54 35.38 12.77 7.38 9.45 9.76 2.87 181.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.49 0.62 0.60 0.52 0.51 11.45%

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