[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 111.82%
YoY- 301.06%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 469,658 534,184 389,940 318,714 270,212 427,040 279,380 41.42%
PBT 59,470 49,200 -59,225 84,930 45,168 79,720 35,096 42.17%
Tax -17,190 -11,220 -23,792 -14,354 -11,922 -20,288 -10,847 35.96%
NP 42,280 37,980 -83,017 70,576 33,246 59,432 24,249 44.91%
-
NP to SH 43,290 38,116 -82,755 70,757 33,404 59,588 25,016 44.18%
-
Tax Rate 28.91% 22.80% - 16.90% 26.39% 25.45% 30.91% -
Total Cost 427,378 496,204 472,957 248,138 236,966 367,608 255,131 41.09%
-
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 25,053 - - - - - - -
Div Payout % 57.87% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
NOSH 1,253,149 1,253,149 1,253,149 783,761 783,761 783,761 783,761 36.77%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 9.00% 7.11% -21.29% 22.14% 12.30% 13.92% 8.68% -
ROE 9.61% 8.70% -22.31% 15.74% 8.10% 14.47% 6.32% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.49 42.64 35.96 40.69 34.50 54.52 35.67 3.37%
EPS 3.46 3.04 -9.63 9.04 4.26 7.60 3.19 5.57%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.3498 0.3421 0.5739 0.5268 0.5257 0.5056 -20.35%
Adjusted Per Share Value based on latest NOSH - 783,761
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 63.88 72.65 53.03 43.35 36.75 58.08 38.00 41.42%
EPS 5.89 5.18 -11.26 9.62 4.54 8.10 3.40 44.29%
DPS 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.596 0.5045 0.6114 0.5612 0.56 0.5386 8.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.25 0.285 0.34 0.265 0.28 0.175 0.30 -
P/RPS 0.67 0.67 0.95 0.65 0.81 0.32 0.84 -14.00%
P/EPS 7.23 9.37 -4.45 2.93 6.57 2.30 9.39 -16.00%
EY 13.82 10.68 -22.45 34.09 15.23 43.47 10.65 18.98%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.99 0.46 0.53 0.33 0.59 12.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 -
Price 0.25 0.265 0.30 0.315 0.315 0.215 0.25 -
P/RPS 0.67 0.62 0.83 0.77 0.91 0.39 0.70 -2.88%
P/EPS 7.23 8.71 -3.93 3.49 7.39 2.83 7.83 -5.18%
EY 13.82 11.48 -25.44 28.68 13.54 35.38 12.77 5.41%
DY 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.88 0.55 0.60 0.41 0.49 26.87%

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