[MAXIM] YoY TTM 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- -40.43%
YoY- -268.5%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 286,599 272,761 205,816 456,805 322,394 247,790 155,594 10.70%
PBT 39,587 49,532 11,189 -88,692 79,383 22,435 -707 -
Tax -13,837 -7,782 -4,158 -21,303 -15,308 -6,133 -1,477 45.14%
NP 25,750 41,750 7,031 -109,995 64,075 16,302 -2,184 -
-
NP to SH 15,247 38,728 5,776 -109,274 64,852 16,480 -1,800 -
-
Tax Rate 34.95% 15.71% 37.16% - 19.28% 27.34% - -
Total Cost 260,849 231,011 198,785 566,800 258,319 231,488 157,778 8.73%
-
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 7,350 13,731 25,053 25,053 - - - -
Div Payout % 48.21% 35.46% 433.75% 0.00% - - - -
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 8.98% 15.31% 3.42% -24.08% 19.87% 6.58% -1.40% -
ROE 3.00% 8.05% 1.29% -24.02% 14.43% 4.29% -0.49% -
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 38.99 39.73 16.43 36.47 41.16 31.63 19.88 11.86%
EPS 2.07 5.64 0.46 -8.72 8.28 2.10 -0.23 -
DPS 1.00 2.00 2.00 2.00 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 38.98 37.10 27.99 62.13 43.85 33.70 21.16 10.70%
EPS 2.07 5.27 0.79 -14.86 8.82 2.24 -0.24 -
DPS 1.00 1.87 3.41 3.41 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 0.96 0.98 1.10 0.73 0.64 0.85 1.08 -1.94%
P/EPS 18.08 6.91 39.04 -3.04 3.20 12.83 -93.50 -
EY 5.53 14.46 2.56 -32.92 31.24 7.79 -1.07 -
DY 2.67 5.13 11.11 7.55 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 0.85 1.02 1.16 0.71 0.77 0.96 1.16 -5.04%
P/EPS 15.91 7.18 41.21 -2.98 3.80 14.50 -100.02 -
EY 6.29 13.93 2.43 -33.55 26.28 6.90 -1.00 -
DY 3.03 4.94 10.53 7.69 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