[MAXIM] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.99%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 116,919 352,620 363,607 389,940 279,380 171,987 99,883 2.65%
PBT 9,486 48,050 38,047 -59,225 35,096 7,075 -33,908 -
Tax -1,306 -12,015 -10,568 -23,792 -10,847 -1,867 20 -
NP 8,180 36,035 27,479 -83,017 24,249 5,208 -33,888 -
-
NP to SH 5,320 33,311 28,140 -82,755 25,016 5,393 -33,676 -
-
Tax Rate 13.77% 25.01% 27.78% - 30.91% 26.39% - -
Total Cost 108,739 316,585 336,128 472,957 255,131 166,779 133,771 -3.39%
-
Net Worth 496,147 465,368 444,073 370,941 396,029 371,278 295,985 8.98%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 14,700 12,526 12,526 - - - - -
Div Payout % 276.33% 37.61% 44.52% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 496,147 465,368 444,073 370,941 396,029 371,278 295,985 8.98%
NOSH 735,269 1,253,149 1,253,149 1,253,149 783,761 783,761 538,630 5.32%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.00% 10.22% 7.56% -21.29% 8.68% 3.03% -33.93% -
ROE 1.07% 7.16% 6.34% -22.31% 6.32% 1.45% -11.38% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.91 28.15 29.03 35.96 35.67 21.96 18.56 -2.53%
EPS 0.80 2.66 2.25 -9.63 3.19 0.77 -6.48 -
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.675 0.3715 0.3545 0.3421 0.5056 0.474 0.55 3.47%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.90 47.96 49.45 53.03 38.00 23.39 13.58 2.66%
EPS 0.72 4.53 3.83 -11.26 3.40 0.73 -4.58 -
DPS 2.00 1.70 1.70 0.00 0.00 0.00 0.00 -
NAPS 0.6748 0.6329 0.604 0.5045 0.5386 0.505 0.4026 8.98%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.375 0.19 0.235 0.34 0.30 0.20 0.30 -
P/RPS 2.36 0.67 0.81 0.95 0.84 0.91 1.62 6.46%
P/EPS 51.81 7.15 10.46 -4.45 9.39 29.05 -4.79 -
EY 1.93 14.00 9.56 -22.45 10.65 3.44 -20.86 -
DY 5.33 5.26 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.66 0.99 0.59 0.42 0.55 0.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 24/02/22 25/02/21 27/02/20 28/02/19 27/02/18 -
Price 0.38 0.195 0.225 0.30 0.25 0.24 0.28 -
P/RPS 2.39 0.69 0.78 0.83 0.70 1.09 1.51 7.94%
P/EPS 52.50 7.33 10.02 -3.93 7.83 34.86 -4.47 -
EY 1.90 13.64 9.98 -25.44 12.77 2.87 -22.35 -
DY 5.26 5.13 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.63 0.88 0.49 0.51 0.51 1.57%

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