[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.99%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 148,110 85,675 41,947 363,607 305,901 234,829 133,546 7.13%
PBT 9,117 2,139 877 38,047 35,975 29,735 12,300 -18.08%
Tax -3,611 -1,380 -597 -10,568 -10,021 -8,595 -2,805 18.32%
NP 5,506 759 280 27,479 25,954 21,140 9,495 -30.43%
-
NP to SH 4,185 1,212 363 28,140 26,549 21,645 9,529 -42.19%
-
Tax Rate 39.61% 64.52% 68.07% 27.78% 27.86% 28.91% 22.80% -
Total Cost 142,604 84,916 41,667 336,128 279,947 213,689 124,051 9.72%
-
Net Worth 448,207 445,325 444,449 444,073 454,971 450,336 438,185 1.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 12,526 12,526 - 12,526 12,526 12,526 - -
Div Payout % 299.32% 1,033.56% - 44.52% 47.18% 57.87% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 448,207 445,325 444,449 444,073 454,971 450,336 438,185 1.51%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.72% 0.89% 0.67% 7.56% 8.48% 9.00% 7.11% -
ROE 0.93% 0.27% 0.08% 6.34% 5.84% 4.81% 2.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.82 6.84 3.35 29.03 24.42 18.75 10.66 7.12%
EPS 0.33 0.10 0.03 2.25 2.12 1.73 0.76 -42.62%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.3578 0.3555 0.3548 0.3545 0.3632 0.3595 0.3498 1.51%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.14 11.65 5.70 49.45 41.60 31.94 18.16 7.13%
EPS 0.57 0.16 0.05 3.83 3.61 2.94 1.30 -42.25%
DPS 1.70 1.70 0.00 1.70 1.70 1.70 0.00 -
NAPS 0.6096 0.6057 0.6045 0.604 0.6188 0.6125 0.596 1.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.18 0.185 0.21 0.235 0.265 0.25 0.285 -
P/RPS 1.52 2.70 6.27 0.81 1.09 1.33 2.67 -31.28%
P/EPS 53.88 191.21 724.69 10.46 12.50 14.47 37.47 27.36%
EY 1.86 0.52 0.14 9.56 8.00 6.91 2.67 -21.39%
DY 5.56 5.41 0.00 4.26 3.77 4.00 0.00 -
P/NAPS 0.50 0.52 0.59 0.66 0.73 0.70 0.81 -27.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.19 0.185 0.20 0.225 0.26 0.25 0.265 -
P/RPS 1.61 2.70 5.97 0.78 1.06 1.33 2.49 -25.20%
P/EPS 56.87 191.21 690.18 10.02 12.27 14.47 34.84 38.59%
EY 1.76 0.52 0.14 9.98 8.15 6.91 2.87 -27.79%
DY 5.26 5.41 0.00 4.44 3.85 4.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.63 0.72 0.70 0.76 -21.34%

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