[MAXIM] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 93.15%
YoY- 94.68%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 456,805 322,394 247,790 155,594 78,132 37,547 6,753 101.72%
PBT -88,692 79,383 22,435 -707 -33,114 -7,864 58,171 -
Tax -21,303 -15,308 -6,133 -1,477 -928 -649 -1,488 55.76%
NP -109,995 64,075 16,302 -2,184 -34,042 -8,513 56,683 -
-
NP to SH -109,274 64,852 16,480 -1,800 -33,843 -8,247 56,956 -
-
Tax Rate - 19.28% 27.34% - - - 2.56% -
Total Cost 566,800 258,319 231,488 157,778 112,174 46,060 -49,930 -
-
Net Worth 454,971 449,528 384,202 367,909 295,985 254,395 254,970 10.12%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 25,053 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 454,971 449,528 384,202 367,909 295,985 254,395 254,970 10.12%
NOSH 1,253,149 783,761 783,761 783,761 538,156 489,223 432,153 19.39%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -24.08% 19.87% 6.58% -1.40% -43.57% -22.67% 839.38% -
ROE -24.02% 14.43% 4.29% -0.49% -11.43% -3.24% 22.34% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.47 41.16 31.63 19.88 14.52 7.67 1.56 69.01%
EPS -8.72 8.28 2.10 -0.23 -6.29 -1.69 13.18 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.5739 0.4905 0.47 0.55 0.52 0.59 -7.76%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 62.13 43.85 33.70 21.16 10.63 5.11 0.92 101.66%
EPS -14.86 8.82 2.24 -0.24 -4.60 -1.12 7.75 -
DPS 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6114 0.5225 0.5004 0.4026 0.346 0.3468 10.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.265 0.265 0.27 0.215 0.36 0.405 0.27 -
P/RPS 0.73 0.64 0.85 1.08 2.48 5.28 17.28 -40.95%
P/EPS -3.04 3.20 12.83 -93.50 -5.72 -24.03 2.05 -
EY -32.92 31.24 7.79 -1.07 -17.47 -4.16 48.81 -
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.55 0.46 0.65 0.78 0.46 7.99%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 15/11/18 23/11/17 15/11/16 30/11/15 -
Price 0.26 0.315 0.305 0.23 0.35 0.385 0.31 -
P/RPS 0.71 0.77 0.96 1.16 2.41 5.02 19.84 -42.56%
P/EPS -2.98 3.80 14.50 -100.02 -5.57 -22.84 2.35 -
EY -33.55 26.28 6.90 -1.00 -17.97 -4.38 42.51 -
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.55 0.62 0.49 0.64 0.74 0.53 5.23%

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