[MAXIM] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1914.74%
YoY- 1472.24%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 101,283 133,546 150,904 103,930 28,346 106,760 83,358 13.87%
PBT 17,435 12,300 -124,667 41,114 2,654 19,930 15,685 7.31%
Tax -5,790 -2,805 -11,282 -4,805 -889 -5,072 -4,542 17.58%
NP 11,645 9,495 -135,949 36,309 1,765 14,858 11,143 2.98%
-
NP to SH 12,116 9,529 -135,823 36,366 1,805 14,897 11,784 1.87%
-
Tax Rate 33.21% 22.80% - 11.69% 33.50% 25.45% 28.96% -
Total Cost 89,638 124,051 286,853 67,621 26,581 91,902 72,215 15.51%
-
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 12,526 - - - - - - -
Div Payout % 103.39% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
NOSH 1,253,149 1,253,149 1,253,149 783,761 783,761 783,761 783,761 36.77%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.50% 7.11% -90.09% 34.94% 6.23% 13.92% 13.37% -
ROE 2.69% 2.17% -36.62% 8.09% 0.44% 3.62% 2.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.09 10.66 13.92 13.27 3.62 13.63 10.64 -16.70%
EPS 0.97 0.76 -12.53 4.64 0.23 1.90 1.50 -25.23%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.3498 0.3421 0.5739 0.5268 0.5257 0.5056 -20.35%
Adjusted Per Share Value based on latest NOSH - 783,761
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.77 18.16 20.52 14.13 3.86 14.52 11.34 13.83%
EPS 1.65 1.30 -18.47 4.95 0.25 2.03 1.60 2.07%
DPS 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.596 0.5045 0.6114 0.5612 0.56 0.5386 8.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.25 0.285 0.34 0.265 0.28 0.175 0.30 -
P/RPS 3.09 2.67 2.44 2.00 7.74 1.28 2.82 6.29%
P/EPS 25.85 37.47 -2.71 5.71 121.51 9.20 19.94 18.91%
EY 3.87 2.67 -36.84 17.52 0.82 10.87 5.01 -15.82%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.99 0.46 0.53 0.33 0.59 12.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 -
Price 0.25 0.265 0.30 0.315 0.315 0.215 0.25 -
P/RPS 3.09 2.49 2.16 2.37 8.70 1.58 2.35 20.04%
P/EPS 25.85 34.84 -2.39 6.78 136.70 11.30 16.62 34.27%
EY 3.87 2.87 -41.75 14.74 0.73 8.85 6.02 -25.53%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.88 0.55 0.60 0.41 0.49 26.87%

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