[MAXIM] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 111.51%
YoY- -36.03%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 89,596 22,474 41,947 133,546 106,760 82,277 32,980 18.10%
PBT 16,443 3,942 877 12,300 19,930 7,707 -2,646 -
Tax -4,349 -1,369 -597 -2,805 -5,072 -2,969 315 -
NP 12,094 2,573 280 9,495 14,858 4,738 -2,331 -
-
NP to SH 8,407 1,759 363 9,529 14,897 4,780 -2,287 -
-
Tax Rate 26.45% 34.73% 68.07% 22.80% 25.45% 38.52% - -
Total Cost 77,502 19,901 41,667 124,051 91,902 77,539 35,311 13.98%
-
Net Worth 504,232 466,871 444,449 438,185 411,773 375,977 290,604 9.61%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 7,350 - - - - - - -
Div Payout % 87.43% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 504,232 466,871 444,449 438,185 411,773 375,977 290,604 9.61%
NOSH 735,269 1,253,149 1,253,149 1,253,149 783,761 783,761 538,630 5.31%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.50% 11.45% 0.67% 7.11% 13.92% 5.76% -7.07% -
ROE 1.67% 0.38% 0.08% 2.17% 3.62% 1.27% -0.79% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.19 1.79 3.35 10.66 13.63 10.50 6.13 12.12%
EPS 1.14 0.14 0.03 0.76 1.90 0.61 -0.42 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.686 0.3727 0.3548 0.3498 0.5257 0.48 0.54 4.06%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.19 3.06 5.70 18.16 14.52 11.19 4.49 18.09%
EPS 1.14 0.24 0.05 1.30 2.03 0.65 -0.31 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6858 0.635 0.6045 0.596 0.56 0.5113 0.3952 9.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.42 0.21 0.21 0.285 0.175 0.205 0.235 -
P/RPS 3.45 11.71 6.27 2.67 1.28 1.95 3.83 -1.72%
P/EPS 36.72 149.55 724.69 37.47 9.20 33.59 -55.30 -
EY 2.72 0.67 0.14 2.67 10.87 2.98 -1.81 -
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.59 0.81 0.33 0.43 0.44 5.59%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 26/05/22 27/05/21 02/06/20 30/05/19 24/05/18 -
Price 0.405 0.195 0.20 0.265 0.215 0.25 0.19 -
P/RPS 3.32 10.87 5.97 2.49 1.58 2.38 3.10 1.14%
P/EPS 35.41 138.87 690.18 34.84 11.30 40.97 -44.71 -
EY 2.82 0.72 0.14 2.87 8.85 2.44 -2.24 -
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.56 0.76 0.41 0.52 0.35 9.08%

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