[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 130.2%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 80,582 89,896 352,620 197,480 171,350 167,788 363,607 -63.47%
PBT 15,198 15,768 48,050 12,156 4,278 3,508 38,047 -45.85%
Tax 3,108 -5,476 -12,015 -4,814 -2,760 -2,388 -10,568 -
NP 18,306 10,292 36,035 7,341 1,518 1,120 27,479 -23.77%
-
NP to SH 16,200 7,036 33,311 5,580 2,424 1,452 28,140 -30.86%
-
Tax Rate -20.45% 34.73% 25.01% 39.60% 64.52% 68.07% 27.78% -
Total Cost 62,276 79,604 316,585 190,138 169,832 166,668 336,128 -67.60%
-
Net Worth 472,884 466,871 465,368 448,207 445,325 444,449 444,073 4.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 12,526 16,702 25,053 - 12,526 -
Div Payout % - - 37.61% 299.32% 1,033.56% - 44.52% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 472,884 466,871 465,368 448,207 445,325 444,449 444,073 4.29%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 22.72% 11.45% 10.22% 3.72% 0.89% 0.67% 7.56% -
ROE 3.43% 1.51% 7.16% 1.24% 0.54% 0.33% 6.34% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.43 7.18 28.15 15.76 13.68 13.39 29.03 -63.49%
EPS 1.30 0.56 2.66 0.44 0.20 0.12 2.25 -30.69%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 1.00 -
NAPS 0.3775 0.3727 0.3715 0.3578 0.3555 0.3548 0.3545 4.29%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.96 12.23 47.96 26.86 23.30 22.82 49.45 -63.47%
EPS 2.20 0.96 4.53 0.76 0.33 0.20 3.83 -30.96%
DPS 0.00 0.00 1.70 2.27 3.41 0.00 1.70 -
NAPS 0.6431 0.635 0.6329 0.6096 0.6057 0.6045 0.604 4.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.18 0.21 0.19 0.18 0.185 0.21 0.235 -
P/RPS 2.80 2.93 0.67 1.14 1.35 1.57 0.81 129.14%
P/EPS 13.92 37.39 7.15 40.41 95.60 181.17 10.46 21.05%
EY 7.18 2.67 14.00 2.47 1.05 0.55 9.56 -17.41%
DY 0.00 0.00 5.26 7.41 10.81 0.00 4.26 -
P/NAPS 0.48 0.56 0.51 0.50 0.52 0.59 0.66 -19.17%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 22/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.185 0.195 0.195 0.19 0.185 0.20 0.225 -
P/RPS 2.88 2.72 0.69 1.21 1.35 1.49 0.78 139.46%
P/EPS 14.31 34.72 7.33 42.65 95.60 172.54 10.02 26.90%
EY 6.99 2.88 13.64 2.34 1.05 0.58 9.98 -21.18%
DY 0.00 0.00 5.13 7.02 10.81 0.00 4.44 -
P/NAPS 0.49 0.52 0.52 0.53 0.52 0.56 0.63 -15.46%

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