[MAXIM] QoQ Annualized Quarter 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- -94.84%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 352,620 197,480 171,350 167,788 363,607 407,868 469,658 -17.34%
PBT 48,050 12,156 4,278 3,508 38,047 47,966 59,470 -13.21%
Tax -12,015 -4,814 -2,760 -2,388 -10,568 -13,361 -17,190 -21.18%
NP 36,035 7,341 1,518 1,120 27,479 34,605 42,280 -10.08%
-
NP to SH 33,311 5,580 2,424 1,452 28,140 35,398 43,290 -15.98%
-
Tax Rate 25.01% 39.60% 64.52% 68.07% 27.78% 27.86% 28.91% -
Total Cost 316,585 190,138 169,832 166,668 336,128 373,262 427,378 -18.08%
-
Net Worth 465,368 448,207 445,325 444,449 444,073 454,971 450,336 2.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 12,526 16,702 25,053 - 12,526 16,702 25,053 -36.92%
Div Payout % 37.61% 299.32% 1,033.56% - 44.52% 47.18% 57.87% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 465,368 448,207 445,325 444,449 444,073 454,971 450,336 2.20%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.22% 3.72% 0.89% 0.67% 7.56% 8.48% 9.00% -
ROE 7.16% 1.24% 0.54% 0.33% 6.34% 7.78% 9.61% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 28.15 15.76 13.68 13.39 29.03 32.56 37.49 -17.34%
EPS 2.66 0.44 0.20 0.12 2.25 2.83 3.46 -16.03%
DPS 1.00 1.33 2.00 0.00 1.00 1.33 2.00 -36.92%
NAPS 0.3715 0.3578 0.3555 0.3548 0.3545 0.3632 0.3595 2.20%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.96 26.86 23.30 22.82 49.45 55.47 63.88 -17.35%
EPS 4.53 0.76 0.33 0.20 3.83 4.81 5.89 -16.01%
DPS 1.70 2.27 3.41 0.00 1.70 2.27 3.41 -37.04%
NAPS 0.6329 0.6096 0.6057 0.6045 0.604 0.6188 0.6125 2.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.19 0.18 0.185 0.21 0.235 0.265 0.25 -
P/RPS 0.67 1.14 1.35 1.57 0.81 0.81 0.67 0.00%
P/EPS 7.15 40.41 95.60 181.17 10.46 9.38 7.23 -0.73%
EY 14.00 2.47 1.05 0.55 9.56 10.66 13.82 0.86%
DY 5.26 7.41 10.81 0.00 4.26 5.03 8.00 -24.32%
P/NAPS 0.51 0.50 0.52 0.59 0.66 0.73 0.70 -18.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.195 0.19 0.185 0.20 0.225 0.26 0.25 -
P/RPS 0.69 1.21 1.35 1.49 0.78 0.80 0.67 1.97%
P/EPS 7.33 42.65 95.60 172.54 10.02 9.20 7.23 0.91%
EY 13.64 2.34 1.05 0.58 9.98 10.87 13.82 -0.86%
DY 5.13 7.02 10.81 0.00 4.44 5.13 8.00 -25.57%
P/NAPS 0.52 0.53 0.52 0.56 0.63 0.72 0.70 -17.93%

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