[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 496.97%
YoY- 18.38%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 91,001 80,582 89,896 352,620 197,480 171,350 167,788 -33.46%
PBT 14,132 15,198 15,768 48,050 12,156 4,278 3,508 152.96%
Tax 829 3,108 -5,476 -12,015 -4,814 -2,760 -2,388 -
NP 14,961 18,306 10,292 36,035 7,341 1,518 1,120 462.09%
-
NP to SH 12,802 16,200 7,036 33,311 5,580 2,424 1,452 326.21%
-
Tax Rate -5.87% -20.45% 34.73% 25.01% 39.60% 64.52% 68.07% -
Total Cost 76,040 62,276 79,604 316,585 190,138 169,832 166,668 -40.70%
-
Net Worth 480,889 472,884 466,871 465,368 448,207 445,325 444,449 5.38%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 18,309 - - 12,526 16,702 25,053 - -
Div Payout % 143.01% - - 37.61% 299.32% 1,033.56% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 480,889 472,884 466,871 465,368 448,207 445,325 444,449 5.38%
NOSH 735,269 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 -29.89%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 16.44% 22.72% 11.45% 10.22% 3.72% 0.89% 0.67% -
ROE 2.66% 3.43% 1.51% 7.16% 1.24% 0.54% 0.33% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.25 6.43 7.18 28.15 15.76 13.68 13.39 -0.69%
EPS 1.97 1.30 0.56 2.66 0.44 0.20 0.12 544.83%
DPS 2.67 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.7004 0.3775 0.3727 0.3715 0.3578 0.3555 0.3548 57.29%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.38 10.96 12.23 47.96 26.86 23.30 22.82 -33.45%
EPS 1.74 2.20 0.96 4.53 0.76 0.33 0.20 322.44%
DPS 2.49 0.00 0.00 1.70 2.27 3.41 0.00 -
NAPS 0.654 0.6431 0.635 0.6329 0.6096 0.6057 0.6045 5.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.39 0.18 0.21 0.19 0.18 0.185 0.21 -
P/RPS 2.94 2.80 2.93 0.67 1.14 1.35 1.57 51.86%
P/EPS 20.92 13.92 37.39 7.15 40.41 95.60 181.17 -76.25%
EY 4.78 7.18 2.67 14.00 2.47 1.05 0.55 322.15%
DY 6.84 0.00 0.00 5.26 7.41 10.81 0.00 -
P/NAPS 0.56 0.48 0.56 0.51 0.50 0.52 0.59 -3.41%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 22/05/23 23/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.405 0.185 0.195 0.195 0.19 0.185 0.20 -
P/RPS 3.06 2.88 2.72 0.69 1.21 1.35 1.49 61.49%
P/EPS 21.72 14.31 34.72 7.33 42.65 95.60 172.54 -74.85%
EY 4.60 6.99 2.88 13.64 2.34 1.05 0.58 297.19%
DY 6.58 0.00 0.00 5.13 7.02 10.81 0.00 -
P/NAPS 0.58 0.49 0.52 0.52 0.53 0.52 0.56 2.36%

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