[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -255.94%
YoY- -430.81%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 305,901 234,829 133,546 389,940 239,036 135,106 106,760 101.60%
PBT 35,975 29,735 12,300 -59,225 63,698 22,584 19,930 48.19%
Tax -10,021 -8,595 -2,805 -23,792 -10,766 -5,961 -5,072 57.38%
NP 25,954 21,140 9,495 -83,017 52,932 16,623 14,858 44.99%
-
NP to SH 26,549 21,645 9,529 -82,755 53,068 16,702 14,897 46.94%
-
Tax Rate 27.86% 28.91% 22.80% - 16.90% 26.39% 25.45% -
Total Cost 279,947 213,689 124,051 472,957 186,104 118,483 91,902 109.99%
-
Net Worth 454,971 450,336 438,185 370,941 449,528 412,635 411,773 6.87%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 12,526 12,526 - - - - - -
Div Payout % 47.18% 57.87% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 454,971 450,336 438,185 370,941 449,528 412,635 411,773 6.87%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 783,761 783,761 783,761 36.69%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.48% 9.00% 7.11% -21.29% 22.14% 12.30% 13.92% -
ROE 5.84% 4.81% 2.17% -22.31% 11.81% 4.05% 3.62% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.42 18.75 10.66 35.96 30.52 17.25 13.63 47.46%
EPS 2.12 1.73 0.76 -9.63 6.78 2.13 1.90 7.57%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3595 0.3498 0.3421 0.5739 0.5268 0.5257 -21.83%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 41.60 31.94 18.16 53.03 32.51 18.38 14.52 101.59%
EPS 3.61 2.94 1.30 -11.26 7.22 2.27 2.03 46.73%
DPS 1.70 1.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6125 0.596 0.5045 0.6114 0.5612 0.56 6.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.265 0.25 0.285 0.34 0.265 0.28 0.175 -
P/RPS 1.09 1.33 2.67 0.95 0.87 1.62 1.28 -10.14%
P/EPS 12.50 14.47 37.47 -4.45 3.91 13.13 9.20 22.64%
EY 8.00 6.91 2.67 -22.45 25.57 7.62 10.87 -18.46%
DY 3.77 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.81 0.99 0.46 0.53 0.33 69.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 02/06/20 -
Price 0.26 0.25 0.265 0.30 0.315 0.315 0.215 -
P/RPS 1.06 1.33 2.49 0.83 1.03 1.83 1.58 -23.34%
P/EPS 12.27 14.47 34.84 -3.93 4.65 14.77 11.30 5.63%
EY 8.15 6.91 2.87 -25.44 21.51 6.77 8.85 -5.34%
DY 3.85 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.76 0.88 0.55 0.60 0.41 45.50%

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