[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.79%
YoY- 363.86%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 318,714 270,212 427,040 279,380 261,362 305,800 329,108 -2.11%
PBT 84,930 45,168 79,720 35,096 25,881 31,616 30,828 96.15%
Tax -14,354 -11,922 -20,288 -10,847 -8,406 -9,948 -11,876 13.42%
NP 70,576 33,246 59,432 24,249 17,474 21,668 18,952 139.67%
-
NP to SH 70,757 33,404 59,588 25,016 17,642 21,838 19,120 138.68%
-
Tax Rate 16.90% 26.39% 25.45% 30.91% 32.48% 31.47% 38.52% -
Total Cost 248,138 236,966 367,608 255,131 243,888 284,132 310,156 -13.78%
-
Net Worth 449,528 412,635 411,773 396,029 384,202 382,244 375,977 12.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 449,528 412,635 411,773 396,029 384,202 382,244 375,977 12.61%
NOSH 783,761 783,761 783,761 783,761 783,761 783,761 783,761 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.14% 12.30% 13.92% 8.68% 6.69% 7.09% 5.76% -
ROE 15.74% 8.10% 14.47% 6.32% 4.59% 5.71% 5.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.69 34.50 54.52 35.67 33.37 39.04 42.02 -2.11%
EPS 9.04 4.26 7.60 3.19 2.25 2.78 2.44 138.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.5268 0.5257 0.5056 0.4905 0.488 0.48 12.61%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.35 36.75 58.08 38.00 35.55 41.59 44.76 -2.10%
EPS 9.62 4.54 8.10 3.40 2.40 2.97 2.60 138.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5612 0.56 0.5386 0.5225 0.5199 0.5113 12.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.265 0.28 0.175 0.30 0.27 0.285 0.205 -
P/RPS 0.65 0.81 0.32 0.84 0.81 0.73 0.49 20.66%
P/EPS 2.93 6.57 2.30 9.39 11.99 10.22 8.40 -50.35%
EY 34.09 15.23 43.47 10.65 8.34 9.78 11.91 101.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.33 0.59 0.55 0.58 0.43 4.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.315 0.315 0.215 0.25 0.305 0.295 0.25 -
P/RPS 0.77 0.91 0.39 0.70 0.91 0.76 0.60 18.03%
P/EPS 3.49 7.39 2.83 7.83 13.54 10.58 10.24 -51.11%
EY 28.68 13.54 35.38 12.77 7.38 9.45 9.76 104.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.41 0.49 0.62 0.60 0.52 3.79%

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