[MAXIM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 31.82%
YoY- -55.15%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 73,803 898,974 898,342 895,609 891,694 64,398 59,053 15.97%
PBT 42,049 44,854 18,720 15,160 12,410 33,620 30,372 24.14%
Tax -1,649 -3,373 -4,804 -4,438 -4,276 -1,710 -1,003 39.17%
NP 40,400 41,481 13,916 10,722 8,134 31,910 29,369 23.61%
-
NP to SH 40,400 41,481 13,916 10,722 8,134 31,910 29,369 23.61%
-
Tax Rate 3.92% 7.52% 25.66% 29.27% 34.46% 5.09% 3.30% -
Total Cost 33,403 857,493 884,426 884,887 883,560 32,488 29,684 8.16%
-
Net Worth 113,597 105,960 76,252 73,956 71,704 66,120 64,063 46.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 66 - - - 4,410 2,204 - -
Div Payout % 0.16% - - - 54.22% 6.91% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,597 105,960 76,252 73,956 71,704 66,120 64,063 46.34%
NOSH 110,289 110,375 110,510 110,382 110,315 110,200 110,454 -0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 54.74% 4.61% 1.55% 1.20% 0.91% 49.55% 49.73% -
ROE 35.56% 39.15% 18.25% 14.50% 11.34% 48.26% 45.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.92 814.47 812.90 811.37 808.31 58.44 53.46 16.10%
EPS 36.63 37.58 12.59 9.71 7.37 28.96 26.59 23.73%
DPS 0.06 0.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 1.03 0.96 0.69 0.67 0.65 0.60 0.58 46.49%
Adjusted Per Share Value based on latest NOSH - 110,382
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.04 122.26 122.18 121.81 121.27 8.76 8.03 16.01%
EPS 5.49 5.64 1.89 1.46 1.11 4.34 3.99 23.63%
DPS 0.01 0.00 0.00 0.00 0.60 0.30 0.00 -
NAPS 0.1545 0.1441 0.1037 0.1006 0.0975 0.0899 0.0871 46.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.73 2.01 2.03 1.86 2.02 1.09 0.98 -
P/RPS 2.59 0.25 0.25 0.23 0.25 1.87 1.83 25.97%
P/EPS 4.72 5.35 16.12 19.15 27.40 3.76 3.69 17.78%
EY 21.17 18.70 6.20 5.22 3.65 26.57 27.13 -15.20%
DY 0.03 0.00 0.00 0.00 1.98 1.83 0.00 -
P/NAPS 1.68 2.09 2.94 2.78 3.11 1.82 1.69 -0.39%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 -
Price 1.90 1.87 2.05 1.93 1.87 1.56 1.01 -
P/RPS 2.84 0.23 0.25 0.24 0.23 2.67 1.89 31.09%
P/EPS 5.19 4.98 16.28 19.87 25.36 5.39 3.80 23.02%
EY 19.28 20.10 6.14 5.03 3.94 18.56 26.33 -18.71%
DY 0.03 0.00 0.00 0.00 2.14 1.28 0.00 -
P/NAPS 1.84 1.95 2.97 2.88 2.88 2.60 1.74 3.78%

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