[MAXIM] YoY 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- -59.52%
YoY- -86.51%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 69,262 27,960 62,435 71,072 103,930 43,122 46,170 6.98%
PBT 9,635 3,000 6,978 6,240 41,114 3,603 5,652 9.28%
Tax -3,186 -932 -2,231 -1,426 -4,805 -1,331 -1,427 14.30%
NP 6,449 2,068 4,747 4,814 36,309 2,272 4,225 7.29%
-
NP to SH 3,852 1,502 2,973 4,904 36,366 2,313 4,446 -2.35%
-
Tax Rate 33.07% 31.07% 31.97% 22.85% 11.69% 36.94% 25.25% -
Total Cost 62,813 25,892 57,688 66,258 67,621 40,850 41,945 6.95%
-
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 - 13,731 12,526 12,526 - - - -
Div Payout % - 914.24% 421.35% 255.44% - - - -
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 9.31% 7.40% 7.60% 6.77% 34.94% 5.27% 9.15% -
ROE 0.76% 0.31% 0.66% 1.08% 8.09% 0.60% 1.21% -
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 9.42 4.07 4.98 5.67 13.27 5.51 5.90 8.10%
EPS 0.52 0.22 0.24 0.39 4.64 0.30 0.55 -0.92%
DPS 0.00 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 9.42 3.80 8.49 9.67 14.13 5.86 6.28 6.98%
EPS 0.52 0.20 0.40 0.67 4.95 0.31 0.60 -2.35%
DPS 0.00 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 3.98 9.58 3.61 4.67 2.00 4.90 3.65 1.45%
P/EPS 71.56 178.28 75.84 67.69 5.71 91.43 37.85 11.18%
EY 1.40 0.56 1.32 1.48 17.52 1.09 2.64 -10.02%
DY 0.00 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 3.50 9.95 3.81 4.58 2.37 5.54 3.90 -1.78%
P/EPS 62.97 185.13 80.06 66.41 6.78 103.29 40.50 7.62%
EY 1.59 0.54 1.25 1.51 14.74 0.97 2.47 -7.07%
DY 0.00 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