[MAXIM] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 11.7%
YoY- -352.64%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 245,297 307,236 214,453 489,663 261,586 250,838 135,188 10.42%
PBT 32,952 53,510 10,451 -53,818 41,872 24,484 -25,636 -
Tax -11,583 -9,081 -3,353 -24,682 -11,834 -6,229 -851 54.45%
NP 21,369 44,429 7,098 -78,500 30,038 18,255 -26,487 -
-
NP to SH 12,897 40,199 7,707 -77,812 30,799 18,613 -26,278 -
-
Tax Rate 35.15% 16.97% 32.08% - 28.26% 25.44% - -
Total Cost 223,928 262,807 207,355 568,163 231,548 232,583 161,675 5.57%
-
Net Worth 504,232 472,884 445,325 450,336 412,635 382,244 322,242 7.74%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 21,082 12,526 25,053 12,526 - - - -
Div Payout % 163.47% 31.16% 325.07% 0.00% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 504,232 472,884 445,325 450,336 412,635 382,244 322,242 7.74%
NOSH 735,269 1,253,149 1,253,149 1,253,149 783,761 783,761 781,198 -1.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.71% 14.46% 3.31% -16.03% 11.48% 7.28% -19.59% -
ROE 2.56% 8.50% 1.73% -17.28% 7.46% 4.87% -8.15% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.37 24.53 17.12 39.09 33.40 32.02 19.51 9.34%
EPS 1.75 3.21 0.62 -6.21 3.93 2.38 -3.79 -
DPS 2.87 1.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.686 0.3775 0.3555 0.3595 0.5268 0.488 0.465 6.68%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.36 41.79 29.17 66.60 35.58 34.12 18.39 10.42%
EPS 1.75 5.47 1.05 -10.58 4.19 2.53 -3.57 -
DPS 2.87 1.70 3.41 1.70 0.00 0.00 0.00 -
NAPS 0.6858 0.6431 0.6057 0.6125 0.5612 0.5199 0.4383 7.73%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.435 0.18 0.185 0.25 0.28 0.285 0.225 -
P/RPS 1.30 0.73 1.08 0.64 0.84 0.89 1.15 2.06%
P/EPS 24.79 5.61 30.07 -4.02 7.12 11.99 -5.93 -
EY 4.03 17.83 3.33 -24.85 14.04 8.34 -16.85 -
DY 6.59 5.56 10.81 4.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.52 0.70 0.53 0.58 0.48 4.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 26/08/21 27/08/20 29/08/19 28/08/18 -
Price 0.39 0.185 0.185 0.25 0.315 0.295 0.205 -
P/RPS 1.17 0.75 1.08 0.64 0.94 0.92 1.05 1.81%
P/EPS 22.23 5.76 30.07 -4.02 8.01 12.41 -5.41 -
EY 4.50 17.35 3.33 -24.85 12.48 8.06 -18.50 -
DY 7.35 5.41 10.81 4.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.52 0.70 0.60 0.60 0.44 4.40%

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