[MAXIM] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -25.06%
YoY- 105.29%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 272,761 205,816 456,805 322,394 247,790 155,594 78,132 23.15%
PBT 49,532 11,189 -88,692 79,383 22,435 -707 -33,114 -
Tax -7,782 -4,158 -21,303 -15,308 -6,133 -1,477 -928 42.51%
NP 41,750 7,031 -109,995 64,075 16,302 -2,184 -34,042 -
-
NP to SH 38,728 5,776 -109,274 64,852 16,480 -1,800 -33,843 -
-
Tax Rate 15.71% 37.16% - 19.28% 27.34% - - -
Total Cost 231,011 198,785 566,800 258,319 231,488 157,778 112,174 12.78%
-
Net Worth 480,889 448,207 454,971 449,528 384,202 367,909 295,985 8.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,731 25,053 25,053 - - - - -
Div Payout % 35.46% 433.75% 0.00% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 480,889 448,207 454,971 449,528 384,202 367,909 295,985 8.42%
NOSH 735,269 1,253,149 1,253,149 783,761 783,761 783,761 538,156 5.33%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.31% 3.42% -24.08% 19.87% 6.58% -1.40% -43.57% -
ROE 8.05% 1.29% -24.02% 14.43% 4.29% -0.49% -11.43% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.73 16.43 36.47 41.16 31.63 19.88 14.52 18.25%
EPS 5.64 0.46 -8.72 8.28 2.10 -0.23 -6.29 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7004 0.3578 0.3632 0.5739 0.4905 0.47 0.55 4.10%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 37.10 27.99 62.13 43.85 33.70 21.16 10.63 23.14%
EPS 5.27 0.79 -14.86 8.82 2.24 -0.24 -4.60 -
DPS 1.87 3.41 3.41 0.00 0.00 0.00 0.00 -
NAPS 0.654 0.6096 0.6188 0.6114 0.5225 0.5004 0.4026 8.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.39 0.18 0.265 0.265 0.27 0.215 0.36 -
P/RPS 0.98 1.10 0.73 0.64 0.85 1.08 2.48 -14.33%
P/EPS 6.91 39.04 -3.04 3.20 12.83 -93.50 -5.72 -
EY 14.46 2.56 -32.92 31.24 7.79 -1.07 -17.47 -
DY 5.13 11.11 7.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.73 0.46 0.55 0.46 0.65 -2.45%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 28/11/19 15/11/18 23/11/17 -
Price 0.405 0.19 0.26 0.315 0.305 0.23 0.35 -
P/RPS 1.02 1.16 0.71 0.77 0.96 1.16 2.41 -13.34%
P/EPS 7.18 41.21 -2.98 3.80 14.50 -100.02 -5.57 -
EY 13.93 2.43 -33.55 26.28 6.90 -1.00 -17.97 -
DY 4.94 10.53 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.72 0.55 0.62 0.49 0.64 -1.62%

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