[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 89.06%
YoY- 363.86%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 239,036 135,106 106,760 279,380 196,022 152,900 82,277 103.21%
PBT 63,698 22,584 19,930 35,096 19,411 15,808 7,707 307.21%
Tax -10,766 -5,961 -5,072 -10,847 -6,305 -4,974 -2,969 135.47%
NP 52,932 16,623 14,858 24,249 13,106 10,834 4,738 397.55%
-
NP to SH 53,068 16,702 14,897 25,016 13,232 10,919 4,780 395.48%
-
Tax Rate 16.90% 26.39% 25.45% 30.91% 32.48% 31.47% 38.52% -
Total Cost 186,104 118,483 91,902 255,131 182,916 142,066 77,539 78.97%
-
Net Worth 449,528 412,635 411,773 396,029 384,202 382,244 375,977 12.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 449,528 412,635 411,773 396,029 384,202 382,244 375,977 12.61%
NOSH 783,761 783,761 783,761 783,761 783,761 783,761 783,761 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.14% 12.30% 13.92% 8.68% 6.69% 7.09% 5.76% -
ROE 11.81% 4.05% 3.62% 6.32% 3.44% 2.86% 1.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.52 17.25 13.63 35.67 25.03 19.52 10.50 103.27%
EPS 6.78 2.13 1.90 3.19 1.69 1.39 0.61 395.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.5268 0.5257 0.5056 0.4905 0.488 0.48 12.61%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.51 18.38 14.52 38.00 26.66 20.80 11.19 103.21%
EPS 7.22 2.27 2.03 3.40 1.80 1.49 0.65 395.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5612 0.56 0.5386 0.5225 0.5199 0.5113 12.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.265 0.28 0.175 0.30 0.27 0.285 0.205 -
P/RPS 0.87 1.62 1.28 0.84 1.08 1.46 1.95 -41.52%
P/EPS 3.91 13.13 9.20 9.39 15.98 20.44 33.59 -76.06%
EY 25.57 7.62 10.87 10.65 6.26 4.89 2.98 317.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.33 0.59 0.55 0.58 0.43 4.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.315 0.315 0.215 0.25 0.305 0.295 0.25 -
P/RPS 1.03 1.83 1.58 0.70 1.22 1.51 2.38 -42.69%
P/EPS 4.65 14.77 11.30 7.83 18.05 21.16 40.97 -76.46%
EY 21.51 6.77 8.85 12.77 5.54 4.73 2.44 325.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.41 0.49 0.62 0.60 0.52 3.79%

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