[MAXIM] QoQ 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- -67.56%
YoY- 101.17%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 62,435 43,728 41,947 57,706 71,072 101,283 133,546 -39.73%
PBT 6,978 1,262 877 2,072 6,240 17,435 12,300 -31.44%
Tax -2,231 -783 -597 -547 -1,426 -5,790 -2,805 -14.14%
NP 4,747 479 280 1,525 4,814 11,645 9,495 -36.98%
-
NP to SH 2,973 849 363 1,591 4,904 12,116 9,529 -53.96%
-
Tax Rate 31.97% 62.04% 68.07% 26.40% 22.85% 33.21% 22.80% -
Total Cost 57,688 43,249 41,667 56,181 66,258 89,638 124,051 -39.94%
-
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 - -
Div Payout % 421.35% 1,475.47% - - 255.44% 103.39% - -
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 7.60% 1.10% 0.67% 2.64% 6.77% 11.50% 7.11% -
ROE 0.66% 0.19% 0.08% 0.36% 1.08% 2.69% 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 4.98 3.49 3.35 4.61 5.67 8.09 10.66 -39.76%
EPS 0.24 0.07 0.03 0.13 0.39 0.97 0.76 -53.59%
DPS 1.00 1.00 0.00 0.00 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 8.49 5.95 5.70 7.85 9.67 13.77 18.16 -39.73%
EPS 0.40 0.12 0.05 0.22 0.67 1.65 1.30 -54.39%
DPS 1.70 1.70 0.00 0.00 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 3.61 5.30 6.27 5.10 4.67 3.09 2.67 22.25%
P/EPS 75.84 272.96 724.69 185.03 67.69 25.85 37.47 59.93%
EY 1.32 0.37 0.14 0.54 1.48 3.87 2.67 -37.44%
DY 5.56 5.41 0.00 0.00 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 3.81 5.30 5.97 4.88 4.58 3.09 2.49 32.75%
P/EPS 80.06 272.96 690.18 177.15 66.41 25.85 34.84 74.04%
EY 1.25 0.37 0.14 0.56 1.51 3.87 2.87 -42.51%
DY 5.26 5.41 0.00 0.00 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