[MAXIM] QoQ Cumulative 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- 24.57%
YoY- 103.38%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 237,931 168,669 89,596 116,919 68,251 40,291 22,474 380.08%
PBT 40,700 31,065 16,443 9,486 10,599 7,599 3,942 372.14%
Tax -11,909 -8,723 -4,349 -1,306 622 1,554 -1,369 321.31%
NP 28,791 22,342 12,094 8,180 11,221 9,153 2,573 398.08%
-
NP to SH 19,529 15,677 8,407 5,320 9,602 8,100 1,759 395.49%
-
Tax Rate 29.26% 28.08% 26.45% 13.77% -5.87% -20.45% 34.73% -
Total Cost 209,140 146,327 77,502 108,739 57,030 31,138 19,901 377.72%
-
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 7,350 7,350 7,350 14,700 13,731 - - -
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 3.84% 3.11% 1.67% 1.07% 2.00% 1.71% 0.38% -
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 32.37 22.95 12.19 15.91 9.94 3.22 1.79 585.33%
EPS 2.66 2.13 1.14 0.80 1.48 0.65 0.14 608.22%
DPS 1.00 1.00 1.00 2.00 2.00 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 32.36 22.94 12.19 15.90 9.28 5.48 3.06 379.72%
EPS 2.66 2.13 1.14 0.72 1.31 1.10 0.24 394.93%
DPS 1.00 1.00 1.00 2.00 1.87 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 1.16 1.90 3.45 2.36 3.92 5.60 11.71 -78.50%
P/EPS 14.11 20.40 36.72 51.81 27.89 27.84 149.55 -79.18%
EY 7.09 4.90 2.72 1.93 3.59 3.59 0.67 379.93%
DY 2.67 2.30 2.38 5.33 5.13 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 1.02 1.70 3.32 2.39 4.07 5.75 10.87 -79.26%
P/EPS 12.42 18.29 35.41 52.50 28.96 28.61 138.87 -79.91%
EY 8.05 5.47 2.82 1.90 3.45 3.50 0.72 397.81%
DY 3.03 2.56 2.47 5.26 4.94 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