[MAXIM] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -25.06%
YoY- 105.29%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 307,236 333,147 352,620 205,816 214,453 272,008 363,607 -10.65%
PBT 53,510 51,115 48,050 11,189 10,451 26,624 38,047 25.60%
Tax -9,081 -12,787 -12,015 -4,158 -3,353 -8,360 -10,568 -9.64%
NP 44,429 38,328 36,035 7,031 7,098 18,264 27,479 37.87%
-
NP to SH 40,199 34,707 33,311 5,776 7,707 18,974 28,140 26.92%
-
Tax Rate 16.97% 25.02% 25.01% 37.16% 32.08% 31.40% 27.78% -
Total Cost 262,807 294,819 316,585 198,785 207,355 253,744 336,128 -15.16%
-
Net Worth 472,884 466,871 465,368 448,207 445,325 444,449 444,073 4.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 12,526 25,053 25,053 25,053 25,053 25,053 25,053 -37.08%
Div Payout % 31.16% 72.19% 75.21% 433.75% 325.07% 132.04% 89.03% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 472,884 466,871 465,368 448,207 445,325 444,449 444,073 4.29%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.46% 11.50% 10.22% 3.42% 3.31% 6.71% 7.56% -
ROE 8.50% 7.43% 7.16% 1.29% 1.73% 4.27% 6.34% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.53 26.59 28.15 16.43 17.12 21.71 29.03 -10.64%
EPS 3.21 2.77 2.66 0.46 0.62 1.51 2.25 26.81%
DPS 1.00 2.00 2.00 2.00 2.00 2.00 2.00 -37.08%
NAPS 0.3775 0.3727 0.3715 0.3578 0.3555 0.3548 0.3545 4.29%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.79 45.31 47.96 27.99 29.17 36.99 49.45 -10.64%
EPS 5.47 4.72 4.53 0.79 1.05 2.58 3.83 26.90%
DPS 1.70 3.41 3.41 3.41 3.41 3.41 3.41 -37.20%
NAPS 0.6431 0.635 0.6329 0.6096 0.6057 0.6045 0.604 4.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.18 0.21 0.19 0.18 0.185 0.21 0.235 -
P/RPS 0.73 0.79 0.67 1.10 1.08 0.97 0.81 -6.71%
P/EPS 5.61 7.58 7.15 39.04 30.07 13.86 10.46 -34.06%
EY 17.83 13.19 14.00 2.56 3.33 7.21 9.56 51.69%
DY 5.56 9.52 10.53 11.11 10.81 9.52 8.51 -24.76%
P/NAPS 0.48 0.56 0.51 0.50 0.52 0.59 0.66 -19.17%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 22/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.185 0.195 0.195 0.19 0.185 0.20 0.225 -
P/RPS 0.75 0.73 0.69 1.16 1.08 0.92 0.78 -2.58%
P/EPS 5.76 7.04 7.33 41.21 30.07 13.20 10.02 -30.93%
EY 17.35 14.21 13.64 2.43 3.33 7.57 9.98 44.72%
DY 5.41 10.26 10.26 10.53 10.81 10.00 8.89 -28.25%
P/NAPS 0.49 0.52 0.52 0.53 0.52 0.56 0.63 -15.46%

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