[MAXIM] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 15.82%
YoY- 421.59%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 184,041 116,919 272,761 307,236 333,147 352,620 205,816 -7.17%
PBT 21,987 9,486 49,532 53,510 51,115 48,050 11,189 56.82%
Tax -4,286 -1,306 -7,782 -9,081 -12,787 -12,015 -4,158 2.03%
NP 17,701 8,180 41,750 44,429 38,328 36,035 7,031 84.95%
-
NP to SH 11,968 5,320 38,728 40,199 34,707 33,311 5,776 62.45%
-
Tax Rate 19.49% 13.77% 15.71% 16.97% 25.02% 25.01% 37.16% -
Total Cost 166,340 108,739 231,011 262,807 294,819 316,585 198,785 -11.19%
-
Net Worth 504,232 496,147 480,889 472,884 466,871 465,368 448,207 8.16%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 21,082 13,731 13,731 12,526 25,053 25,053 25,053 -10.85%
Div Payout % 176.15% 258.12% 35.46% 31.16% 72.19% 75.21% 433.75% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 504,232 496,147 480,889 472,884 466,871 465,368 448,207 8.16%
NOSH 735,269 735,269 735,269 1,253,149 1,253,149 1,253,149 1,253,149 -29.89%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.62% 7.00% 15.31% 14.46% 11.50% 10.22% 3.42% -
ROE 2.37% 1.07% 8.05% 8.50% 7.43% 7.16% 1.29% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.04 15.91 39.73 24.53 26.59 28.15 16.43 32.39%
EPS 1.63 0.72 5.64 3.21 2.77 2.66 0.46 132.24%
DPS 2.87 1.87 2.00 1.00 2.00 2.00 2.00 27.19%
NAPS 0.686 0.675 0.7004 0.3775 0.3727 0.3715 0.3578 54.27%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.03 15.90 37.10 41.79 45.31 47.96 27.99 -7.17%
EPS 1.63 0.72 5.27 5.47 4.72 4.53 0.79 62.00%
DPS 2.87 1.87 1.87 1.70 3.41 3.41 3.41 -10.84%
NAPS 0.6858 0.6748 0.654 0.6431 0.635 0.6329 0.6096 8.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.42 0.375 0.39 0.18 0.21 0.19 0.18 -
P/RPS 1.68 2.36 0.98 0.73 0.79 0.67 1.10 32.58%
P/EPS 25.79 51.81 6.91 5.61 7.58 7.15 39.04 -24.12%
EY 3.88 1.93 14.46 17.83 13.19 14.00 2.56 31.91%
DY 6.83 4.98 5.13 5.56 9.52 10.53 11.11 -27.67%
P/NAPS 0.61 0.56 0.56 0.48 0.56 0.51 0.50 14.16%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 28/02/24 23/11/23 24/08/23 22/05/23 23/02/23 24/11/22 -
Price 0.405 0.38 0.405 0.185 0.195 0.195 0.19 -
P/RPS 1.62 2.39 1.02 0.75 0.73 0.69 1.16 24.91%
P/EPS 24.87 52.50 7.18 5.76 7.04 7.33 41.21 -28.56%
EY 4.02 1.90 13.93 17.35 14.21 13.64 2.43 39.83%
DY 7.08 4.92 4.94 5.41 10.26 10.26 10.53 -23.23%
P/NAPS 0.59 0.56 0.58 0.49 0.52 0.52 0.53 7.40%

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