[MAXIM] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 18.22%
YoY- -60.63%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 286,599 245,297 184,041 116,919 272,761 307,236 333,147 -9.52%
PBT 39,587 32,952 21,987 9,486 49,532 53,510 51,115 -15.62%
Tax -13,837 -11,583 -4,286 -1,306 -7,782 -9,081 -12,787 5.38%
NP 25,750 21,369 17,701 8,180 41,750 44,429 38,328 -23.23%
-
NP to SH 15,247 12,897 11,968 5,320 38,728 40,199 34,707 -42.12%
-
Tax Rate 34.95% 35.15% 19.49% 13.77% 15.71% 16.97% 25.02% -
Total Cost 260,849 223,928 166,340 108,739 231,011 262,807 294,819 -7.81%
-
Net Worth 508,569 504,232 504,232 496,147 480,889 472,884 466,871 5.85%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 7,350 21,082 21,082 13,731 13,731 12,526 25,053 -55.74%
Div Payout % 48.21% 163.47% 176.15% 258.12% 35.46% 31.16% 72.19% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 508,569 504,232 504,232 496,147 480,889 472,884 466,871 5.85%
NOSH 735,269 735,269 735,269 735,269 735,269 1,253,149 1,253,149 -29.84%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.98% 8.71% 9.62% 7.00% 15.31% 14.46% 11.50% -
ROE 3.00% 2.56% 2.37% 1.07% 8.05% 8.50% 7.43% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 38.99 33.37 25.04 15.91 39.73 24.53 26.59 28.97%
EPS 2.07 1.75 1.63 0.72 5.64 3.21 2.77 -17.60%
DPS 1.00 2.87 2.87 1.87 2.00 1.00 2.00 -36.92%
NAPS 0.6919 0.686 0.686 0.675 0.7004 0.3775 0.3727 50.88%
Adjusted Per Share Value based on latest NOSH - 735,269
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 38.98 33.36 25.03 15.90 37.10 41.79 45.31 -9.52%
EPS 2.07 1.75 1.63 0.72 5.27 5.47 4.72 -42.18%
DPS 1.00 2.87 2.87 1.87 1.87 1.70 3.41 -55.76%
NAPS 0.6917 0.6858 0.6858 0.6748 0.654 0.6431 0.635 5.85%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.375 0.435 0.42 0.375 0.39 0.18 0.21 -
P/RPS 0.96 1.30 1.68 2.36 0.98 0.73 0.79 13.83%
P/EPS 18.08 24.79 25.79 51.81 6.91 5.61 7.58 78.23%
EY 5.53 4.03 3.88 1.93 14.46 17.83 13.19 -43.89%
DY 2.67 6.59 6.83 4.98 5.13 5.56 9.52 -57.05%
P/NAPS 0.54 0.63 0.61 0.56 0.56 0.48 0.56 -2.38%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 28/02/24 23/11/23 24/08/23 22/05/23 -
Price 0.33 0.39 0.405 0.38 0.405 0.185 0.195 -
P/RPS 0.85 1.17 1.62 2.39 1.02 0.75 0.73 10.64%
P/EPS 15.91 22.23 24.87 52.50 7.18 5.76 7.04 71.95%
EY 6.29 4.50 4.02 1.90 13.93 17.35 14.21 -41.83%
DY 3.03 7.35 7.08 4.92 4.94 5.41 10.26 -55.55%
P/NAPS 0.48 0.57 0.59 0.56 0.58 0.49 0.52 -5.18%

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