[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 51.94%
YoY- 116.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 261,362 305,800 329,108 171,987 160,292 148,098 131,920 57.67%
PBT 25,881 31,616 30,828 7,075 5,401 -3,202 -10,584 -
Tax -8,406 -9,948 -11,876 -1,867 -2,718 -1,224 1,260 -
NP 17,474 21,668 18,952 5,208 2,682 -4,426 -9,324 -
-
NP to SH 17,642 21,838 19,120 5,393 3,549 -4,248 -9,148 -
-
Tax Rate 32.48% 31.47% 38.52% 26.39% 50.32% - - -
Total Cost 243,888 284,132 310,156 166,779 157,609 152,524 141,244 43.88%
-
Net Worth 384,202 382,244 375,977 371,278 367,909 322,242 290,604 20.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 384,202 382,244 375,977 371,278 367,909 322,242 290,604 20.43%
NOSH 783,761 783,761 783,761 783,761 783,761 781,198 538,630 28.37%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.69% 7.09% 5.76% 3.03% 1.67% -2.99% -7.07% -
ROE 4.59% 5.71% 5.09% 1.45% 0.96% -1.32% -3.15% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.37 39.04 42.02 21.96 20.48 21.37 24.51 22.81%
EPS 2.25 2.78 2.44 0.77 0.43 -0.68 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4905 0.488 0.48 0.474 0.47 0.465 0.54 -6.20%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.55 41.59 44.76 23.39 21.80 20.14 17.94 57.69%
EPS 2.40 2.97 2.60 0.73 0.48 -0.58 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5199 0.5113 0.505 0.5004 0.4383 0.3952 20.44%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.27 0.285 0.205 0.20 0.215 0.225 0.235 -
P/RPS 0.81 0.73 0.49 0.91 1.05 1.05 0.96 -10.69%
P/EPS 11.99 10.22 8.40 29.05 47.42 -36.71 -13.82 -
EY 8.34 9.78 11.91 3.44 2.11 -2.72 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.43 0.42 0.46 0.48 0.44 16.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 28/02/19 15/11/18 28/08/18 24/05/18 -
Price 0.305 0.295 0.25 0.24 0.23 0.205 0.19 -
P/RPS 0.91 0.76 0.60 1.09 1.12 0.96 0.78 10.81%
P/EPS 13.54 10.58 10.24 34.86 50.73 -33.44 -11.18 -
EY 7.38 9.45 9.76 2.87 1.97 -2.99 -8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.52 0.51 0.49 0.44 0.35 46.35%

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