[MAXIM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 53.56%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 469,658 270,212 305,800 148,098 77,488 30,258 1,964 148.93%
PBT 59,470 45,168 31,616 -3,202 -19,746 -11,788 138,350 -13.11%
Tax -17,190 -11,922 -9,948 -1,224 518 -594 -418 85.68%
NP 42,280 33,246 21,668 -4,426 -19,228 -12,382 137,932 -17.87%
-
NP to SH 43,290 33,404 21,838 -4,248 -19,044 -11,682 138,202 -17.57%
-
Tax Rate 28.91% 26.39% 31.47% - - - 0.30% -
Total Cost 427,378 236,966 284,132 152,524 96,716 42,640 -135,968 -
-
Net Worth 450,336 412,635 382,244 322,242 301,652 224,328 267,315 9.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 25,053 - - - - - - -
Div Payout % 57.87% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 450,336 412,635 382,244 322,242 301,652 224,328 267,315 9.07%
NOSH 1,253,149 783,761 783,761 781,198 538,630 423,260 445,525 18.79%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.00% 12.30% 7.09% -2.99% -24.81% -40.92% 7,023.01% -
ROE 9.61% 8.10% 5.71% -1.32% -6.31% -5.21% 51.70% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 37.49 34.50 39.04 21.37 15.16 7.15 0.44 109.62%
EPS 3.46 4.26 2.78 -0.68 -3.84 -2.76 31.02 -30.59%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.5268 0.488 0.465 0.59 0.53 0.60 -8.17%
Adjusted Per Share Value based on latest NOSH - 781,198
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 63.88 36.75 41.59 20.14 10.54 4.12 0.27 148.48%
EPS 5.89 4.54 2.97 -0.58 -2.59 -1.59 18.80 -17.57%
DPS 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.5612 0.5199 0.4383 0.4103 0.3051 0.3636 9.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.25 0.28 0.285 0.225 0.385 0.41 0.305 -
P/RPS 0.67 0.81 0.73 1.05 2.54 5.74 69.19 -53.79%
P/EPS 7.23 6.57 10.22 -36.71 -10.34 -14.86 0.98 39.48%
EY 13.82 15.23 9.78 -2.72 -9.67 -6.73 101.70 -28.27%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.58 0.48 0.65 0.77 0.51 5.41%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 28/08/18 29/08/17 25/08/16 25/08/15 -
Price 0.25 0.315 0.295 0.205 0.39 0.455 0.285 -
P/RPS 0.67 0.91 0.76 0.96 2.57 6.36 64.65 -53.27%
P/EPS 7.23 7.39 10.58 -33.44 -10.47 -16.49 0.92 40.95%
EY 13.82 13.54 9.45 -2.99 -9.55 -6.07 108.84 -29.08%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.44 0.66 0.86 0.47 6.85%

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