[MAXIM] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 29.79%
YoY- -52.62%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 67,808 73,803 898,974 898,342 895,609 891,694 64,398 3.50%
PBT 39,487 42,049 44,854 18,720 15,160 12,410 33,620 11.33%
Tax -908 -1,649 -3,373 -4,804 -4,438 -4,276 -1,710 -34.45%
NP 38,579 40,400 41,481 13,916 10,722 8,134 31,910 13.50%
-
NP to SH 38,579 40,400 41,481 13,916 10,722 8,134 31,910 13.50%
-
Tax Rate 2.30% 3.92% 7.52% 25.66% 29.27% 34.46% 5.09% -
Total Cost 29,229 33,403 857,493 884,426 884,887 883,560 32,488 -6.81%
-
Net Worth 114,845 113,597 105,960 76,252 73,956 71,704 66,120 44.54%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 66 66 - - - 4,410 2,204 -90.37%
Div Payout % 0.17% 0.16% - - - 54.22% 6.91% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 114,845 113,597 105,960 76,252 73,956 71,704 66,120 44.54%
NOSH 110,428 110,289 110,375 110,510 110,382 110,315 110,200 0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 56.89% 54.74% 4.61% 1.55% 1.20% 0.91% 49.55% -
ROE 33.59% 35.56% 39.15% 18.25% 14.50% 11.34% 48.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 61.40 66.92 814.47 812.90 811.37 808.31 58.44 3.35%
EPS 34.94 36.63 37.58 12.59 9.71 7.37 28.96 13.34%
DPS 0.06 0.06 0.00 0.00 0.00 4.00 2.00 -90.36%
NAPS 1.04 1.03 0.96 0.69 0.67 0.65 0.60 44.34%
Adjusted Per Share Value based on latest NOSH - 110,510
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.22 10.04 122.26 122.18 121.81 121.27 8.76 3.47%
EPS 5.25 5.49 5.64 1.89 1.46 1.11 4.34 13.54%
DPS 0.01 0.01 0.00 0.00 0.00 0.60 0.30 -89.66%
NAPS 0.1562 0.1545 0.1441 0.1037 0.1006 0.0975 0.0899 44.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.75 1.73 2.01 2.03 1.86 2.02 1.09 -
P/RPS 2.85 2.59 0.25 0.25 0.23 0.25 1.87 32.46%
P/EPS 5.01 4.72 5.35 16.12 19.15 27.40 3.76 21.10%
EY 19.96 21.17 18.70 6.20 5.22 3.65 26.57 -17.37%
DY 0.03 0.03 0.00 0.00 0.00 1.98 1.83 -93.56%
P/NAPS 1.68 1.68 2.09 2.94 2.78 3.11 1.82 -5.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.72 1.90 1.87 2.05 1.93 1.87 1.56 -
P/RPS 2.80 2.84 0.23 0.25 0.24 0.23 2.67 3.22%
P/EPS 4.92 5.19 4.98 16.28 19.87 25.36 5.39 -5.90%
EY 20.31 19.28 20.10 6.14 5.03 3.94 18.56 6.19%
DY 0.03 0.03 0.00 0.00 0.00 2.14 1.28 -91.82%
P/NAPS 1.65 1.84 1.95 2.97 2.88 2.88 2.60 -26.17%

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