[MAXIM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 22.66%
YoY- -49.97%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 237,931 68,251 148,110 305,901 239,036 196,022 120,219 12.03%
PBT 40,700 10,599 9,117 35,975 63,698 19,411 4,051 46.84%
Tax -11,909 622 -3,611 -10,021 -10,766 -6,305 -2,039 34.16%
NP 28,791 11,221 5,506 25,954 52,932 13,106 2,012 55.75%
-
NP to SH 19,529 9,602 4,185 26,549 53,068 13,232 2,662 39.35%
-
Tax Rate 29.26% -5.87% 39.61% 27.86% 16.90% 32.48% 50.33% -
Total Cost 209,140 57,030 142,604 279,947 186,104 182,916 118,207 9.96%
-
Net Worth 508,569 480,889 448,207 454,971 449,528 384,202 367,909 5.53%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 7,350 13,731 12,526 12,526 - - - -
Div Payout % 37.64% 143.01% 299.32% 47.18% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 508,569 480,889 448,207 454,971 449,528 384,202 367,909 5.53%
NOSH 735,269 735,269 1,253,149 1,253,149 783,761 783,761 783,761 -1.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.10% 16.44% 3.72% 8.48% 22.14% 6.69% 1.67% -
ROE 3.84% 2.00% 0.93% 5.84% 11.81% 3.44% 0.72% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.37 9.94 11.82 24.42 30.52 25.03 15.36 13.21%
EPS 2.66 1.48 0.33 2.12 6.78 1.69 0.32 42.28%
DPS 1.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.6919 0.7004 0.3578 0.3632 0.5739 0.4905 0.47 6.65%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.36 9.28 20.14 41.60 32.51 26.66 16.35 12.03%
EPS 2.66 1.31 0.57 3.61 7.22 1.80 0.36 39.51%
DPS 1.00 1.87 1.70 1.70 0.00 0.00 0.00 -
NAPS 0.6917 0.654 0.6096 0.6188 0.6114 0.5225 0.5004 5.53%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.375 0.39 0.18 0.265 0.265 0.27 0.215 -
P/RPS 1.16 3.92 1.52 1.09 0.87 1.08 1.40 -3.08%
P/EPS 14.11 27.89 53.88 12.50 3.91 15.98 63.22 -22.09%
EY 7.09 3.59 1.86 8.00 25.57 6.26 1.58 28.40%
DY 2.67 5.13 5.56 3.77 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.50 0.73 0.46 0.55 0.46 2.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 23/11/23 24/11/22 25/11/21 26/11/20 28/11/19 15/11/18 -
Price 0.33 0.405 0.19 0.26 0.315 0.305 0.23 -
P/RPS 1.02 4.07 1.61 1.06 1.03 1.22 1.50 -6.21%
P/EPS 12.42 28.96 56.87 12.27 4.65 18.05 67.63 -24.58%
EY 8.05 3.45 1.76 8.15 21.51 5.54 1.48 32.57%
DY 3.03 4.94 5.26 3.85 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.53 0.72 0.55 0.62 0.49 -0.34%

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