[MAXIM] QoQ Cumulative 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- 111.51%
YoY- -36.03%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 363,607 305,901 234,829 133,546 389,940 239,036 135,106 93.13%
PBT 38,047 35,975 29,735 12,300 -59,225 63,698 22,584 41.44%
Tax -10,568 -10,021 -8,595 -2,805 -23,792 -10,766 -5,961 46.32%
NP 27,479 25,954 21,140 9,495 -83,017 52,932 16,623 39.67%
-
NP to SH 28,140 26,549 21,645 9,529 -82,755 53,068 16,702 41.45%
-
Tax Rate 27.78% 27.86% 28.91% 22.80% - 16.90% 26.39% -
Total Cost 336,128 279,947 213,689 124,051 472,957 186,104 118,483 100.02%
-
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 12,526 12,526 - - - - -
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% 5.84% 4.81% 2.17% -22.31% 11.81% 4.05% -
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 24.42 18.75 10.66 35.96 30.52 17.25 41.34%
EPS 2.25 2.12 1.73 0.76 -9.63 6.78 2.13 3.71%
DPS 1.00 1.00 1.00 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 41.60 31.94 18.16 53.03 32.51 18.38 93.09%
EPS 3.83 3.61 2.94 1.30 -11.26 7.22 2.27 41.59%
DPS 1.70 1.70 1.70 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 1.09 1.33 2.67 0.95 0.87 1.62 -36.92%
P/EPS 10.46 12.50 14.47 37.47 -4.45 3.91 13.13 -14.02%
EY 9.56 8.00 6.91 2.67 -22.45 25.57 7.62 16.27%
DY 4.26 3.77 4.00 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 1.06 1.33 2.49 0.83 1.03 1.83 -43.27%
P/EPS 10.02 12.27 14.47 34.84 -3.93 4.65 14.77 -22.73%
EY 9.98 8.15 6.91 2.87 -25.44 21.51 6.77 29.43%
DY 4.44 3.85 4.00 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