[MAXIM] YoY Cumulative 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- 225.33%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 305,901 239,036 196,022 120,219 64,508 28,738 4,370 102.87%
PBT 35,975 63,698 19,411 4,051 -29,150 -9,158 66,420 -9.70%
Tax -10,021 -10,766 -6,305 -2,039 -542 -531 -330 76.53%
NP 25,954 52,932 13,106 2,012 -29,692 -9,689 66,090 -14.41%
-
NP to SH 26,549 53,068 13,232 2,662 -29,554 -9,480 66,292 -14.13%
-
Tax Rate 27.86% 16.90% 32.48% 50.33% - - 0.50% -
Total Cost 279,947 186,104 182,916 118,207 94,200 38,427 -61,720 -
-
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 12,526 - - - - - - -
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 5.84% 11.81% 3.44% 0.72% -9.98% -3.73% 25.19% -
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 24.42 30.52 25.03 15.36 11.99 5.87 0.98 70.82%
EPS 2.12 6.78 1.69 0.32 -5.79 -2.09 14.86 -27.69%
DPS 1.00 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 41.60 32.51 26.66 16.35 8.77 3.91 0.59 103.12%
EPS 3.61 7.22 1.80 0.36 -4.02 -1.29 9.02 -14.14%
DPS 1.70 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 1.09 0.87 1.08 1.40 3.00 6.89 27.56 -41.60%
P/EPS 12.50 3.91 15.98 63.22 -6.56 -20.90 1.82 37.83%
EY 8.00 25.57 6.26 1.58 -15.25 -4.78 55.04 -27.46%
DY 3.77 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 1.06 1.03 1.22 1.50 2.92 6.55 31.65 -43.19%
P/EPS 12.27 4.65 18.05 67.63 -6.37 -19.87 2.09 34.27%
EY 8.15 21.51 5.54 1.48 -15.69 -5.03 47.94 -25.55%
DY 3.85 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