[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 254.53%
YoY- 309.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 279,380 261,362 305,800 329,108 171,987 160,292 148,098 52.49%
PBT 35,096 25,881 31,616 30,828 7,075 5,401 -3,202 -
Tax -10,847 -8,406 -9,948 -11,876 -1,867 -2,718 -1,224 326.53%
NP 24,249 17,474 21,668 18,952 5,208 2,682 -4,426 -
-
NP to SH 25,016 17,642 21,838 19,120 5,393 3,549 -4,248 -
-
Tax Rate 30.91% 32.48% 31.47% 38.52% 26.39% 50.32% - -
Total Cost 255,131 243,888 284,132 310,156 166,779 157,609 152,524 40.78%
-
Net Worth 396,029 384,202 382,244 375,977 371,278 367,909 322,242 14.69%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 396,029 384,202 382,244 375,977 371,278 367,909 322,242 14.69%
NOSH 783,761 783,761 783,761 783,761 783,761 783,761 781,198 0.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.68% 6.69% 7.09% 5.76% 3.03% 1.67% -2.99% -
ROE 6.32% 4.59% 5.71% 5.09% 1.45% 0.96% -1.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.67 33.37 39.04 42.02 21.96 20.48 21.37 40.58%
EPS 3.19 2.25 2.78 2.44 0.77 0.43 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5056 0.4905 0.488 0.48 0.474 0.47 0.465 5.72%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.00 35.55 41.59 44.76 23.39 21.80 20.14 52.51%
EPS 3.40 2.40 2.97 2.60 0.73 0.48 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.5225 0.5199 0.5113 0.505 0.5004 0.4383 14.68%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.30 0.27 0.285 0.205 0.20 0.215 0.225 -
P/RPS 0.84 0.81 0.73 0.49 0.91 1.05 1.05 -13.78%
P/EPS 9.39 11.99 10.22 8.40 29.05 47.42 -36.71 -
EY 10.65 8.34 9.78 11.91 3.44 2.11 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.58 0.43 0.42 0.46 0.48 14.70%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 15/11/18 28/08/18 -
Price 0.25 0.305 0.295 0.25 0.24 0.23 0.205 -
P/RPS 0.70 0.91 0.76 0.60 1.09 1.12 0.96 -18.94%
P/EPS 7.83 13.54 10.58 10.24 34.86 50.73 -33.44 -
EY 12.77 7.38 9.45 9.76 2.87 1.97 -2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.60 0.52 0.51 0.49 0.44 7.41%

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