[MAXIM] QoQ Cumulative 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- -98.71%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 352,620 148,110 85,675 41,947 363,607 305,901 234,829 31.03%
PBT 48,050 9,117 2,139 877 38,047 35,975 29,735 37.58%
Tax -12,015 -3,611 -1,380 -597 -10,568 -10,021 -8,595 24.94%
NP 36,035 5,506 759 280 27,479 25,954 21,140 42.55%
-
NP to SH 33,311 4,185 1,212 363 28,140 26,549 21,645 33.19%
-
Tax Rate 25.01% 39.61% 64.52% 68.07% 27.78% 27.86% 28.91% -
Total Cost 316,585 142,604 84,916 41,667 336,128 279,947 213,689 29.86%
-
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 12,526 12,526 - 12,526 12,526 12,526 0.00%
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% 0.93% 0.27% 0.08% 6.34% 5.84% 4.81% -
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 11.82 6.84 3.35 29.03 24.42 18.75 31.01%
EPS 2.66 0.33 0.10 0.03 2.25 2.12 1.73 33.11%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
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 20.14 11.65 5.70 49.45 41.60 31.94 31.03%
EPS 4.53 0.57 0.16 0.05 3.83 3.61 2.94 33.29%
DPS 1.70 1.70 1.70 0.00 1.70 1.70 1.70 0.00%
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 1.52 2.70 6.27 0.81 1.09 1.33 -36.60%
P/EPS 7.15 53.88 191.21 724.69 10.46 12.50 14.47 -37.41%
EY 14.00 1.86 0.52 0.14 9.56 8.00 6.91 59.90%
DY 5.26 5.56 5.41 0.00 4.26 3.77 4.00 19.96%
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 1.61 2.70 5.97 0.78 1.06 1.33 -35.35%
P/EPS 7.33 56.87 191.21 690.18 10.02 12.27 14.47 -36.37%
EY 13.64 1.76 0.52 0.14 9.98 8.15 6.91 57.16%
DY 5.13 5.26 5.41 0.00 4.44 3.85 4.00 17.98%
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