[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 146.06%
YoY- -36.03%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 363,607 407,868 469,658 534,184 389,940 318,714 270,212 21.81%
PBT 38,047 47,966 59,470 49,200 -59,225 84,930 45,168 -10.78%
Tax -10,568 -13,361 -17,190 -11,220 -23,792 -14,354 -11,922 -7.70%
NP 27,479 34,605 42,280 37,980 -83,017 70,576 33,246 -11.89%
-
NP to SH 28,140 35,398 43,290 38,116 -82,755 70,757 33,404 -10.77%
-
Tax Rate 27.78% 27.86% 28.91% 22.80% - 16.90% 26.39% -
Total Cost 336,128 373,262 427,378 496,204 472,957 248,138 236,966 26.16%
-
Net Worth 444,073 454,971 450,336 438,185 370,941 449,528 412,635 5.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,526 16,702 25,053 - - - - -
Div Payout % 44.52% 47.18% 57.87% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 444,073 454,971 450,336 438,185 370,941 449,528 412,635 5.00%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 783,761 783,761 36.61%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.56% 8.48% 9.00% 7.11% -21.29% 22.14% 12.30% -
ROE 6.34% 7.78% 9.61% 8.70% -22.31% 15.74% 8.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.03 32.56 37.49 42.64 35.96 40.69 34.50 -10.84%
EPS 2.25 2.83 3.46 3.04 -9.63 9.04 4.26 -34.58%
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.3632 0.3595 0.3498 0.3421 0.5739 0.5268 -23.15%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 49.45 55.47 63.88 72.65 53.03 43.35 36.75 21.81%
EPS 3.83 4.81 5.89 5.18 -11.26 9.62 4.54 -10.69%
DPS 1.70 2.27 3.41 0.00 0.00 0.00 0.00 -
NAPS 0.604 0.6188 0.6125 0.596 0.5045 0.6114 0.5612 5.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.235 0.265 0.25 0.285 0.34 0.265 0.28 -
P/RPS 0.81 0.81 0.67 0.67 0.95 0.65 0.81 0.00%
P/EPS 10.46 9.38 7.23 9.37 -4.45 2.93 6.57 36.23%
EY 9.56 10.66 13.82 10.68 -22.45 34.09 15.23 -26.62%
DY 4.26 5.03 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.70 0.81 0.99 0.46 0.53 15.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.225 0.26 0.25 0.265 0.30 0.315 0.315 -
P/RPS 0.78 0.80 0.67 0.62 0.83 0.77 0.91 -9.74%
P/EPS 10.02 9.20 7.23 8.71 -3.93 3.49 7.39 22.43%
EY 9.98 10.87 13.82 11.48 -25.44 28.68 13.54 -18.35%
DY 4.44 5.13 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.70 0.76 0.88 0.55 0.60 3.29%

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