[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 217.73%
YoY- 301.06%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 234,829 133,546 389,940 239,036 135,106 106,760 279,380 -10.94%
PBT 29,735 12,300 -59,225 63,698 22,584 19,930 35,096 -10.47%
Tax -8,595 -2,805 -23,792 -10,766 -5,961 -5,072 -10,847 -14.38%
NP 21,140 9,495 -83,017 52,932 16,623 14,858 24,249 -8.74%
-
NP to SH 21,645 9,529 -82,755 53,068 16,702 14,897 25,016 -9.20%
-
Tax Rate 28.91% 22.80% - 16.90% 26.39% 25.45% 30.91% -
Total Cost 213,689 124,051 472,957 186,104 118,483 91,902 255,131 -11.15%
-
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 12,526 - - - - - - -
Div Payout % 57.87% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
NOSH 1,253,149 1,253,149 1,253,149 783,761 783,761 783,761 783,761 36.77%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 9.00% 7.11% -21.29% 22.14% 12.30% 13.92% 8.68% -
ROE 4.81% 2.17% -22.31% 11.81% 4.05% 3.62% 6.32% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.75 10.66 35.96 30.52 17.25 13.63 35.67 -34.89%
EPS 1.73 0.76 -9.63 6.78 2.13 1.90 3.19 -33.52%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.3498 0.3421 0.5739 0.5268 0.5257 0.5056 -20.35%
Adjusted Per Share Value based on latest NOSH - 783,761
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.94 18.16 53.03 32.51 18.38 14.52 38.00 -10.94%
EPS 2.94 1.30 -11.26 7.22 2.27 2.03 3.40 -9.24%
DPS 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.596 0.5045 0.6114 0.5612 0.56 0.5386 8.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.25 0.285 0.34 0.265 0.28 0.175 0.30 -
P/RPS 1.33 2.67 0.95 0.87 1.62 1.28 0.84 35.88%
P/EPS 14.47 37.47 -4.45 3.91 13.13 9.20 9.39 33.44%
EY 6.91 2.67 -22.45 25.57 7.62 10.87 10.65 -25.07%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.99 0.46 0.53 0.33 0.59 12.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 -
Price 0.25 0.265 0.30 0.315 0.315 0.215 0.25 -
P/RPS 1.33 2.49 0.83 1.03 1.83 1.58 0.70 53.46%
P/EPS 14.47 34.84 -3.93 4.65 14.77 11.30 7.83 50.64%
EY 6.91 2.87 -25.44 21.51 6.77 8.85 12.77 -33.62%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.88 0.55 0.60 0.41 0.49 26.87%

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