[MAXIM] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -32.57%
YoY- 121.53%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 184,041 333,147 272,008 416,726 303,863 221,284 120,362 7.32%
PBT 21,987 51,115 26,624 -68,599 47,319 17,428 -32,861 -
Tax -4,286 -12,787 -8,360 -19,781 -12,950 -5,151 308 -
NP 17,701 38,328 18,264 -88,380 34,369 12,277 -32,553 -
-
NP to SH 11,968 34,707 18,974 -88,123 35,133 12,637 -32,343 -
-
Tax Rate 19.49% 25.02% 31.40% - 27.37% 29.56% - -
Total Cost 166,340 294,819 253,744 505,106 269,494 209,007 152,915 1.41%
-
Net Worth 504,232 466,871 444,449 438,185 411,773 375,977 290,604 9.61%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 21,082 25,053 25,053 - - - - -
Div Payout % 176.15% 72.19% 132.04% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 504,232 466,871 444,449 438,185 411,773 375,977 290,604 9.61%
NOSH 735,269 1,253,149 1,253,149 1,253,149 783,761 783,761 538,630 5.31%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.62% 11.50% 6.71% -21.21% 11.31% 5.55% -27.05% -
ROE 2.37% 7.43% 4.27% -20.11% 8.53% 3.36% -11.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.04 26.59 21.71 33.27 38.79 28.25 22.37 1.89%
EPS 1.63 2.77 1.51 -7.03 4.49 1.61 -6.01 -
DPS 2.87 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.686 0.3727 0.3548 0.3498 0.5257 0.48 0.54 4.06%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.03 45.31 36.99 56.68 41.33 30.10 16.37 7.32%
EPS 1.63 4.72 2.58 -11.99 4.78 1.72 -4.40 -
DPS 2.87 3.41 3.41 0.00 0.00 0.00 0.00 -
NAPS 0.6858 0.635 0.6045 0.596 0.56 0.5113 0.3952 9.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.42 0.21 0.21 0.285 0.175 0.205 0.235 -
P/RPS 1.68 0.79 0.97 0.86 0.45 0.73 1.05 8.14%
P/EPS 25.79 7.58 13.86 -4.05 3.90 12.71 -3.91 -
EY 3.88 13.19 7.21 -24.68 25.63 7.87 -25.57 -
DY 6.83 9.52 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.59 0.81 0.33 0.43 0.44 5.59%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 26/05/22 27/05/21 02/06/20 30/05/19 24/05/18 -
Price 0.405 0.195 0.20 0.265 0.215 0.25 0.19 -
P/RPS 1.62 0.73 0.92 0.80 0.55 0.88 0.85 11.33%
P/EPS 24.87 7.04 13.20 -3.77 4.79 15.50 -3.16 -
EY 4.02 14.21 7.57 -26.55 20.86 6.45 -31.63 -
DY 7.08 10.26 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.56 0.76 0.41 0.52 0.35 9.08%

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