[MAXIM] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 183.55%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 407,868 318,714 261,362 160,292 86,010 38,317 5,826 102.88%
PBT 47,966 84,930 25,881 5,401 -38,866 -12,210 88,560 -9.70%
Tax -13,361 -14,354 -8,406 -2,718 -722 -708 -440 76.53%
NP 34,605 70,576 17,474 2,682 -39,589 -12,918 88,120 -14.41%
-
NP to SH 35,398 70,757 17,642 3,549 -39,405 -12,640 88,389 -14.13%
-
Tax Rate 27.86% 16.90% 32.48% 50.32% - - 0.50% -
Total Cost 373,262 248,138 243,888 157,609 125,599 51,235 -82,293 -
-
Net Worth 454,971 449,528 384,202 367,909 295,985 254,395 263,205 9.54%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,702 - - - - - - -
Div Payout % 47.18% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 454,971 449,528 384,202 367,909 295,985 254,395 263,205 9.54%
NOSH 1,253,149 783,761 783,761 783,761 538,630 489,708 446,110 18.76%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.48% 22.14% 6.69% 1.67% -46.03% -33.71% 1,512.36% -
ROE 7.78% 15.74% 4.59% 0.96% -13.31% -4.97% 33.58% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.56 40.69 33.37 20.48 15.98 7.83 1.31 70.74%
EPS 2.83 9.04 2.25 0.43 -7.72 -2.79 19.81 -27.67%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.5739 0.4905 0.47 0.55 0.52 0.59 -7.76%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 55.47 43.35 35.55 21.80 11.70 5.21 0.79 102.98%
EPS 4.81 9.62 2.40 0.48 -5.36 -1.72 12.02 -14.14%
DPS 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6114 0.5225 0.5004 0.4026 0.346 0.358 9.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.265 0.265 0.27 0.215 0.36 0.405 0.27 -
P/RPS 0.81 0.65 0.81 1.05 2.25 5.17 20.67 -41.69%
P/EPS 9.38 2.93 11.99 47.42 -4.92 -15.68 1.36 37.92%
EY 10.66 34.09 8.34 2.11 -20.34 -6.38 73.38 -27.47%
DY 5.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.55 0.46 0.65 0.78 0.46 7.99%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 15/11/18 23/11/17 15/11/16 30/11/15 -
Price 0.26 0.315 0.305 0.23 0.35 0.385 0.31 -
P/RPS 0.80 0.77 0.91 1.12 2.19 4.92 23.73 -43.13%
P/EPS 9.20 3.49 13.54 50.73 -4.78 -14.90 1.56 34.37%
EY 10.87 28.68 7.38 1.97 -20.92 -6.71 63.91 -25.54%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.55 0.62 0.49 0.64 0.74 0.53 5.23%

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