[MAXIM] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 4.19%
YoY- 82.92%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 116,919 272,761 307,236 333,147 352,620 205,816 214,453 -33.18%
PBT 9,486 49,532 53,510 51,115 48,050 11,189 10,451 -6.23%
Tax -1,306 -7,782 -9,081 -12,787 -12,015 -4,158 -3,353 -46.57%
NP 8,180 41,750 44,429 38,328 36,035 7,031 7,098 9.89%
-
NP to SH 5,320 38,728 40,199 34,707 33,311 5,776 7,707 -21.84%
-
Tax Rate 13.77% 15.71% 16.97% 25.02% 25.01% 37.16% 32.08% -
Total Cost 108,739 231,011 262,807 294,819 316,585 198,785 207,355 -34.89%
-
Net Worth 496,147 480,889 472,884 466,871 465,368 448,207 445,325 7.44%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 13,731 13,731 12,526 25,053 25,053 25,053 25,053 -32.95%
Div Payout % 258.12% 35.46% 31.16% 72.19% 75.21% 433.75% 325.07% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 496,147 480,889 472,884 466,871 465,368 448,207 445,325 7.44%
NOSH 735,269 735,269 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 -29.84%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.00% 15.31% 14.46% 11.50% 10.22% 3.42% 3.31% -
ROE 1.07% 8.05% 8.50% 7.43% 7.16% 1.29% 1.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.91 39.73 24.53 26.59 28.15 16.43 17.12 -4.75%
EPS 0.72 5.64 3.21 2.77 2.66 0.46 0.62 10.45%
DPS 1.87 2.00 1.00 2.00 2.00 2.00 2.00 -4.36%
NAPS 0.675 0.7004 0.3775 0.3727 0.3715 0.3578 0.3555 53.15%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.90 37.10 41.79 45.31 47.96 27.99 29.17 -33.19%
EPS 0.72 5.27 5.47 4.72 4.53 0.79 1.05 -22.18%
DPS 1.87 1.87 1.70 3.41 3.41 3.41 3.41 -32.92%
NAPS 0.6748 0.654 0.6431 0.635 0.6329 0.6096 0.6057 7.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.375 0.39 0.18 0.21 0.19 0.18 0.185 -
P/RPS 2.36 0.98 0.73 0.79 0.67 1.10 1.08 68.15%
P/EPS 51.81 6.91 5.61 7.58 7.15 39.04 30.07 43.57%
EY 1.93 14.46 17.83 13.19 14.00 2.56 3.33 -30.41%
DY 4.98 5.13 5.56 9.52 10.53 11.11 10.81 -40.26%
P/NAPS 0.56 0.56 0.48 0.56 0.51 0.50 0.52 5.05%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 24/08/23 22/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.38 0.405 0.185 0.195 0.195 0.19 0.185 -
P/RPS 2.39 1.02 0.75 0.73 0.69 1.16 1.08 69.57%
P/EPS 52.50 7.18 5.76 7.04 7.33 41.21 30.07 44.84%
EY 1.90 13.93 17.35 14.21 13.64 2.43 3.33 -31.13%
DY 4.92 4.94 5.41 10.26 10.26 10.53 10.81 -40.74%
P/NAPS 0.56 0.58 0.49 0.52 0.52 0.53 0.52 5.05%

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