[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -78.88%
YoY- 384.57%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 116,919 91,001 80,582 89,896 352,620 197,480 171,350 -22.44%
PBT 9,486 14,132 15,198 15,768 48,050 12,156 4,278 69.79%
Tax -1,306 829 3,108 -5,476 -12,015 -4,814 -2,760 -39.19%
NP 8,180 14,961 18,306 10,292 36,035 7,341 1,518 206.42%
-
NP to SH 5,320 12,802 16,200 7,036 33,311 5,580 2,424 68.64%
-
Tax Rate 13.77% -5.87% -20.45% 34.73% 25.01% 39.60% 64.52% -
Total Cost 108,739 76,040 62,276 79,604 316,585 190,138 169,832 -25.65%
-
Net Worth 496,147 480,889 472,884 466,871 465,368 448,207 445,325 7.44%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 14,700 18,309 - - 12,526 16,702 25,053 -29.84%
Div Payout % 276.33% 143.01% - - 37.61% 299.32% 1,033.56% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 496,147 480,889 472,884 466,871 465,368 448,207 445,325 7.44%
NOSH 735,269 735,269 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 -29.84%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.00% 16.44% 22.72% 11.45% 10.22% 3.72% 0.89% -
ROE 1.07% 2.66% 3.43% 1.51% 7.16% 1.24% 0.54% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.91 13.25 6.43 7.18 28.15 15.76 13.68 10.56%
EPS 0.80 1.97 1.30 0.56 2.66 0.44 0.20 151.34%
DPS 2.00 2.67 0.00 0.00 1.00 1.33 2.00 0.00%
NAPS 0.675 0.7004 0.3775 0.3727 0.3715 0.3578 0.3555 53.15%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.90 12.38 10.96 12.23 47.96 26.86 23.30 -22.43%
EPS 0.72 1.74 2.20 0.96 4.53 0.76 0.33 67.98%
DPS 2.00 2.49 0.00 0.00 1.70 2.27 3.41 -29.86%
NAPS 0.6748 0.654 0.6431 0.635 0.6329 0.6096 0.6057 7.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.375 0.39 0.18 0.21 0.19 0.18 0.185 -
P/RPS 2.36 2.94 2.80 2.93 0.67 1.14 1.35 44.96%
P/EPS 51.81 20.92 13.92 37.39 7.15 40.41 95.60 -33.45%
EY 1.93 4.78 7.18 2.67 14.00 2.47 1.05 49.88%
DY 5.33 6.84 0.00 0.00 5.26 7.41 10.81 -37.50%
P/NAPS 0.56 0.56 0.48 0.56 0.51 0.50 0.52 5.05%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 24/08/23 22/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.38 0.405 0.185 0.195 0.195 0.19 0.185 -
P/RPS 2.39 3.06 2.88 2.72 0.69 1.21 1.35 46.19%
P/EPS 52.50 21.72 14.31 34.72 7.33 42.65 95.60 -32.86%
EY 1.90 4.60 6.99 2.88 13.64 2.34 1.05 48.33%
DY 5.26 6.58 0.00 0.00 5.13 7.02 10.81 -38.05%
P/NAPS 0.56 0.58 0.49 0.52 0.52 0.53 0.52 5.05%

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