[MAXIM] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 125.75%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 205,816 214,453 272,008 363,607 456,805 489,663 416,726 -37.49%
PBT 11,189 10,451 26,624 38,047 -88,692 -53,818 -68,599 -
Tax -4,158 -3,353 -8,360 -10,568 -21,303 -24,682 -19,781 -64.61%
NP 7,031 7,098 18,264 27,479 -109,995 -78,500 -88,380 -
-
NP to SH 5,776 7,707 18,974 28,140 -109,274 -77,812 -88,123 -
-
Tax Rate 37.16% 32.08% 31.40% 27.78% - - - -
Total Cost 198,785 207,355 253,744 336,128 566,800 568,163 505,106 -46.26%
-
Net Worth 448,207 445,325 444,449 444,073 454,971 450,336 438,185 1.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 25,053 25,053 25,053 25,053 25,053 12,526 - -
Div Payout % 433.75% 325.07% 132.04% 89.03% 0.00% 0.00% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 448,207 445,325 444,449 444,073 454,971 450,336 438,185 1.51%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.42% 3.31% 6.71% 7.56% -24.08% -16.03% -21.21% -
ROE 1.29% 1.73% 4.27% 6.34% -24.02% -17.28% -20.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.43 17.12 21.71 29.03 36.47 39.09 33.27 -37.49%
EPS 0.46 0.62 1.51 2.25 -8.72 -6.21 -7.03 -
DPS 2.00 2.00 2.00 2.00 2.00 1.00 0.00 -
NAPS 0.3578 0.3555 0.3548 0.3545 0.3632 0.3595 0.3498 1.51%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.99 29.17 36.99 49.45 62.13 66.60 56.68 -37.49%
EPS 0.79 1.05 2.58 3.83 -14.86 -10.58 -11.99 -
DPS 3.41 3.41 3.41 3.41 3.41 1.70 0.00 -
NAPS 0.6096 0.6057 0.6045 0.604 0.6188 0.6125 0.596 1.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.18 0.185 0.21 0.235 0.265 0.25 0.285 -
P/RPS 1.10 1.08 0.97 0.81 0.73 0.64 0.86 17.81%
P/EPS 39.04 30.07 13.86 10.46 -3.04 -4.02 -4.05 -
EY 2.56 3.33 7.21 9.56 -32.92 -24.85 -24.68 -
DY 11.11 10.81 9.52 8.51 7.55 4.00 0.00 -
P/NAPS 0.50 0.52 0.59 0.66 0.73 0.70 0.81 -27.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.19 0.185 0.20 0.225 0.26 0.25 0.265 -
P/RPS 1.16 1.08 0.92 0.78 0.71 0.64 0.80 28.07%
P/EPS 41.21 30.07 13.20 10.02 -2.98 -4.02 -3.77 -
EY 2.43 3.33 7.57 9.98 -33.55 -24.85 -26.55 -
DY 10.53 10.81 10.00 8.89 7.69 4.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.63 0.72 0.70 0.76 -21.34%

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