[MAXIM] QoQ 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- -77.18%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
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 204,510 62,435 43,728 41,947 57,706 71,072 101,283 59.54%
PBT 38,933 6,978 1,262 877 2,072 6,240 17,435 70.59%
Tax -8,404 -2,231 -783 -597 -547 -1,426 -5,790 28.10%
NP 30,529 4,747 479 280 1,525 4,814 11,645 89.79%
-
NP to SH 29,126 2,973 849 363 1,591 4,904 12,116 79.16%
-
Tax Rate 21.59% 31.97% 62.04% 68.07% 26.40% 22.85% 33.21% -
Total Cost 173,981 57,688 43,249 41,667 56,181 66,258 89,638 55.41%
-
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 -
Div Payout % - 421.35% 1,475.47% - - 255.44% 103.39% -
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 14.93% 7.60% 1.10% 0.67% 2.64% 6.77% 11.50% -
ROE 6.26% 0.66% 0.19% 0.08% 0.36% 1.08% 2.69% -
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 16.33 4.98 3.49 3.35 4.61 5.67 8.09 59.51%
EPS 2.33 0.24 0.07 0.03 0.13 0.39 0.97 79.07%
DPS 0.00 1.00 1.00 0.00 0.00 1.00 1.00 -
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 27.81 8.49 5.95 5.70 7.85 9.67 13.77 59.57%
EPS 3.96 0.40 0.12 0.05 0.22 0.67 1.65 78.97%
DPS 0.00 1.70 1.70 0.00 0.00 1.70 1.70 -
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 1.16 3.61 5.30 6.27 5.10 4.67 3.09 -47.86%
P/EPS 8.17 75.84 272.96 724.69 185.03 67.69 25.85 -53.50%
EY 12.24 1.32 0.37 0.14 0.54 1.48 3.87 115.01%
DY 0.00 5.56 5.41 0.00 0.00 3.77 4.00 -
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 1.19 3.81 5.30 5.97 4.88 4.58 3.09 -46.97%
P/EPS 8.39 80.06 272.96 690.18 177.15 66.41 25.85 -52.67%
EY 11.92 1.25 0.37 0.14 0.56 1.51 3.87 111.26%
DY 0.00 5.26 5.41 0.00 0.00 3.85 4.00 -
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