[MAXIM] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -40.43%
YoY- -268.5%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 214,453 272,008 363,607 456,805 489,663 416,726 389,940 -32.94%
PBT 10,451 26,624 38,047 -88,692 -53,818 -68,599 -60,969 -
Tax -3,353 -8,360 -10,568 -21,303 -24,682 -19,781 -22,048 -71.60%
NP 7,098 18,264 27,479 -109,995 -78,500 -88,380 -83,017 -
-
NP to SH 7,707 18,974 28,140 -109,274 -77,812 -88,123 -82,755 -
-
Tax Rate 32.08% 31.40% 27.78% - - - - -
Total Cost 207,355 253,744 336,128 566,800 568,163 505,106 472,957 -42.37%
-
Net Worth 445,325 444,449 444,073 454,971 450,336 438,185 370,941 12.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 25,053 25,053 25,053 25,053 12,526 - - -
Div Payout % 325.07% 132.04% 89.03% 0.00% 0.00% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 445,325 444,449 444,073 454,971 450,336 438,185 370,941 12.99%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.31% 6.71% 7.56% -24.08% -16.03% -21.21% -21.29% -
ROE 1.73% 4.27% 6.34% -24.02% -17.28% -20.11% -22.31% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.12 21.71 29.03 36.47 39.09 33.27 35.96 -39.11%
EPS 0.62 1.51 2.25 -8.72 -6.21 -7.03 -7.63 -
DPS 2.00 2.00 2.00 2.00 1.00 0.00 0.00 -
NAPS 0.3555 0.3548 0.3545 0.3632 0.3595 0.3498 0.3421 2.60%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.17 36.99 49.45 62.13 66.60 56.68 53.03 -32.93%
EPS 1.05 2.58 3.83 -14.86 -10.58 -11.99 -11.26 -
DPS 3.41 3.41 3.41 3.41 1.70 0.00 0.00 -
NAPS 0.6057 0.6045 0.604 0.6188 0.6125 0.596 0.5045 12.99%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.185 0.21 0.235 0.265 0.25 0.285 0.34 -
P/RPS 1.08 0.97 0.81 0.73 0.64 0.86 0.95 8.95%
P/EPS 30.07 13.86 10.46 -3.04 -4.02 -4.05 -4.45 -
EY 3.33 7.21 9.56 -32.92 -24.85 -24.68 -22.45 -
DY 10.81 9.52 8.51 7.55 4.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.66 0.73 0.70 0.81 0.99 -34.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.185 0.20 0.225 0.26 0.25 0.265 0.30 -
P/RPS 1.08 0.92 0.78 0.71 0.64 0.80 0.83 19.24%
P/EPS 30.07 13.20 10.02 -2.98 -4.02 -3.77 -3.93 -
EY 3.33 7.57 9.98 -33.55 -24.85 -26.55 -25.44 -
DY 10.81 10.00 8.89 7.69 4.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.63 0.72 0.70 0.76 0.88 -29.65%

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