[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -16.95%
YoY- 103.38%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 317,241 337,338 358,384 116,919 91,001 80,582 89,896 131.26%
PBT 54,266 62,130 65,772 9,486 14,132 15,198 15,768 127.43%
Tax -15,878 -17,446 -17,396 -1,306 829 3,108 -5,476 102.94%
NP 38,388 44,684 48,376 8,180 14,961 18,306 10,292 139.93%
-
NP to SH 26,038 31,354 33,628 5,320 12,802 16,200 7,036 138.68%
-
Tax Rate 29.26% 28.08% 26.45% 13.77% -5.87% -20.45% 34.73% -
Total Cost 278,853 292,654 310,008 108,739 76,040 62,276 79,604 130.12%
-
Net Worth 508,569 504,232 504,232 496,147 480,889 472,884 466,871 5.85%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 9,800 14,700 29,401 14,700 18,309 - - -
Div Payout % 37.64% 46.89% 87.43% 276.33% 143.01% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 508,569 504,232 504,232 496,147 480,889 472,884 466,871 5.85%
NOSH 735,269 735,269 735,269 735,269 735,269 1,253,149 1,253,149 -29.84%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.10% 13.25% 13.50% 7.00% 16.44% 22.72% 11.45% -
ROE 5.12% 6.22% 6.67% 1.07% 2.66% 3.43% 1.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 43.16 45.89 48.76 15.91 13.25 6.43 7.18 229.52%
EPS 3.55 4.26 4.56 0.80 1.97 1.30 0.56 241.37%
DPS 1.33 2.00 4.00 2.00 2.67 0.00 0.00 -
NAPS 0.6919 0.686 0.686 0.675 0.7004 0.3775 0.3727 50.88%
Adjusted Per Share Value based on latest NOSH - 735,269
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 43.15 45.88 48.74 15.90 12.38 10.96 12.23 131.22%
EPS 3.54 4.26 4.57 0.72 1.74 2.20 0.96 138.11%
DPS 1.33 2.00 4.00 2.00 2.49 0.00 0.00 -
NAPS 0.6917 0.6858 0.6858 0.6748 0.654 0.6431 0.635 5.85%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.375 0.435 0.42 0.375 0.39 0.18 0.21 -
P/RPS 0.87 0.95 0.86 2.36 2.94 2.80 2.93 -55.39%
P/EPS 10.59 10.20 9.18 51.81 20.92 13.92 37.39 -56.77%
EY 9.45 9.81 10.89 1.93 4.78 7.18 2.67 131.71%
DY 3.56 4.60 9.52 5.33 6.84 0.00 0.00 -
P/NAPS 0.54 0.63 0.61 0.56 0.56 0.48 0.56 -2.38%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 28/02/24 23/11/23 24/08/23 22/05/23 -
Price 0.33 0.39 0.405 0.38 0.405 0.185 0.195 -
P/RPS 0.76 0.85 0.83 2.39 3.06 2.88 2.72 -57.16%
P/EPS 9.32 9.14 8.85 52.50 21.72 14.31 34.72 -58.28%
EY 10.73 10.94 11.30 1.90 4.60 6.99 2.88 139.75%
DY 4.04 5.13 9.88 5.26 6.58 0.00 0.00 -
P/NAPS 0.48 0.57 0.59 0.56 0.58 0.49 0.52 -5.18%

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