[MAXIM] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 51.8%
YoY- 349.12%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 322,394 261,586 303,863 279,380 247,790 250,838 221,284 28.42%
PBT 79,383 41,872 47,319 35,096 22,435 24,484 17,428 174.02%
Tax -15,308 -11,834 -12,950 -10,847 -6,133 -6,229 -5,151 106.29%
NP 64,075 30,038 34,369 24,249 16,302 18,255 12,277 199.97%
-
NP to SH 64,852 30,799 35,133 25,016 16,480 18,613 12,637 196.63%
-
Tax Rate 19.28% 28.26% 27.37% 30.91% 27.34% 25.44% 29.56% -
Total Cost 258,319 231,548 269,494 255,131 231,488 232,583 209,007 15.12%
-
Net Worth 449,528 412,635 411,773 396,029 384,202 382,244 375,977 12.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 449,528 412,635 411,773 396,029 384,202 382,244 375,977 12.61%
NOSH 783,761 783,761 783,761 783,761 783,761 783,761 783,761 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 19.87% 11.48% 11.31% 8.68% 6.58% 7.28% 5.55% -
ROE 14.43% 7.46% 8.53% 6.32% 4.29% 4.87% 3.36% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 41.16 33.40 38.79 35.67 31.63 32.02 28.25 28.43%
EPS 8.28 3.93 4.49 3.19 2.10 2.38 1.61 197.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.5268 0.5257 0.5056 0.4905 0.488 0.48 12.61%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.85 35.58 41.33 38.00 33.70 34.12 30.10 28.42%
EPS 8.82 4.19 4.78 3.40 2.24 2.53 1.72 196.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5612 0.56 0.5386 0.5225 0.5199 0.5113 12.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.265 0.28 0.175 0.30 0.27 0.285 0.205 -
P/RPS 0.64 0.84 0.45 0.84 0.85 0.89 0.73 -8.37%
P/EPS 3.20 7.12 3.90 9.39 12.83 11.99 12.71 -60.02%
EY 31.24 14.04 25.63 10.65 7.79 8.34 7.87 150.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.33 0.59 0.55 0.58 0.43 4.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.315 0.315 0.215 0.25 0.305 0.295 0.25 -
P/RPS 0.77 0.94 0.55 0.70 0.96 0.92 0.88 -8.49%
P/EPS 3.80 8.01 4.79 7.83 14.50 12.41 15.50 -60.72%
EY 26.28 12.48 20.86 12.77 6.90 8.06 6.45 154.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.41 0.49 0.62 0.60 0.52 3.79%

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