[MAXIM] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 409.44%
YoY- 116.54%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 247,790 250,838 221,284 171,987 155,594 135,188 120,362 61.76%
PBT 22,435 24,484 17,428 7,075 -707 -25,636 -32,861 -
Tax -6,133 -6,229 -5,151 -1,867 -1,477 -851 308 -
NP 16,302 18,255 12,277 5,208 -2,184 -26,487 -32,553 -
-
NP to SH 16,480 18,613 12,637 5,570 -1,800 -26,278 -32,343 -
-
Tax Rate 27.34% 25.44% 29.56% 26.39% - - - -
Total Cost 231,488 232,583 209,007 166,779 157,778 161,675 152,915 31.80%
-
Net Worth 384,202 382,244 375,977 371,278 367,909 322,242 290,604 20.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 384,202 382,244 375,977 371,278 367,909 322,242 290,604 20.43%
NOSH 783,761 783,761 783,761 783,761 783,761 781,198 538,630 28.37%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.58% 7.28% 5.55% 3.03% -1.40% -19.59% -27.05% -
ROE 4.29% 4.87% 3.36% 1.50% -0.49% -8.15% -11.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.63 32.02 28.25 21.96 19.88 19.51 22.37 25.94%
EPS 2.10 2.38 1.61 0.71 -0.23 -3.79 -6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4905 0.488 0.48 0.474 0.47 0.465 0.54 -6.20%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.70 34.12 30.10 23.39 21.16 18.39 16.37 61.75%
EPS 2.24 2.53 1.72 0.76 -0.24 -3.57 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5199 0.5113 0.505 0.5004 0.4383 0.3952 20.44%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.27 0.285 0.205 0.20 0.215 0.225 0.235 -
P/RPS 0.85 0.89 0.73 0.91 1.08 1.15 1.05 -13.12%
P/EPS 12.83 11.99 12.71 28.13 -93.50 -5.93 -3.91 -
EY 7.79 8.34 7.87 3.56 -1.07 -16.85 -25.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.43 0.42 0.46 0.48 0.44 16.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 28/02/19 15/11/18 28/08/18 24/05/18 -
Price 0.305 0.295 0.25 0.24 0.23 0.205 0.19 -
P/RPS 0.96 0.92 0.88 1.09 1.16 1.05 0.85 8.44%
P/EPS 14.50 12.41 15.50 33.75 -100.02 -5.41 -3.16 -
EY 6.90 8.06 6.45 2.96 -1.00 -18.50 -31.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.52 0.51 0.49 0.44 0.35 46.35%

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