[MAXIM] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 40.44%
YoY- 178.02%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 389,940 322,394 261,586 303,863 279,380 247,790 250,838 34.01%
PBT -60,969 79,383 41,872 47,319 35,096 22,435 24,484 -
Tax -22,048 -15,308 -11,834 -12,950 -10,847 -6,133 -6,229 131.36%
NP -83,017 64,075 30,038 34,369 24,249 16,302 18,255 -
-
NP to SH -82,755 64,852 30,799 35,133 25,016 16,480 18,613 -
-
Tax Rate - 19.28% 28.26% 27.37% 30.91% 27.34% 25.44% -
Total Cost 472,957 258,319 231,548 269,494 255,131 231,488 232,583 60.16%
-
Net Worth 370,941 449,528 412,635 411,773 396,029 384,202 382,244 -1.97%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 370,941 449,528 412,635 411,773 396,029 384,202 382,244 -1.97%
NOSH 1,253,149 783,761 783,761 783,761 783,761 783,761 783,761 36.54%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.29% 19.87% 11.48% 11.31% 8.68% 6.58% 7.28% -
ROE -22.31% 14.43% 7.46% 8.53% 6.32% 4.29% 4.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.96 41.16 33.40 38.79 35.67 31.63 32.02 8.00%
EPS -7.63 8.28 3.93 4.49 3.19 2.10 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3421 0.5739 0.5268 0.5257 0.5056 0.4905 0.488 -21.00%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 53.03 43.85 35.58 41.33 38.00 33.70 34.12 33.99%
EPS -11.26 8.82 4.19 4.78 3.40 2.24 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5045 0.6114 0.5612 0.56 0.5386 0.5225 0.5199 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.34 0.265 0.28 0.175 0.30 0.27 0.285 -
P/RPS 0.95 0.64 0.84 0.45 0.84 0.85 0.89 4.42%
P/EPS -4.45 3.20 7.12 3.90 9.39 12.83 11.99 -
EY -22.45 31.24 14.04 25.63 10.65 7.79 8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.46 0.53 0.33 0.59 0.55 0.58 42.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.30 0.315 0.315 0.215 0.25 0.305 0.295 -
P/RPS 0.83 0.77 0.94 0.55 0.70 0.96 0.92 -6.60%
P/EPS -3.93 3.80 8.01 4.79 7.83 14.50 12.41 -
EY -25.44 26.28 12.48 20.86 12.77 6.90 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.60 0.41 0.49 0.62 0.60 28.93%

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