[MAXIM] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- 363.86%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 352,620 363,607 389,940 279,380 171,987 99,883 42,362 42.33%
PBT 48,050 38,047 -59,225 35,096 7,075 -33,908 -13,121 -
Tax -12,015 -10,568 -23,792 -10,847 -1,867 20 -917 53.51%
NP 36,035 27,479 -83,017 24,249 5,208 -33,888 -14,038 -
-
NP to SH 33,311 28,140 -82,755 25,016 5,393 -33,676 -13,768 -
-
Tax Rate 25.01% 27.78% - 30.91% 26.39% - - -
Total Cost 316,585 336,128 472,957 255,131 166,779 133,771 56,400 33.29%
-
Net Worth 465,368 444,073 370,941 396,029 331,984 295,985 249,508 10.94%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 12,526 12,526 - - - - - -
Div Payout % 37.61% 44.52% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 465,368 444,073 370,941 396,029 331,984 295,985 249,508 10.94%
NOSH 1,253,149 1,253,149 1,253,149 783,761 700,389 538,630 489,708 16.94%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.22% 7.56% -21.29% 8.68% 3.03% -33.93% -33.14% -
ROE 7.16% 6.34% -22.31% 6.32% 1.62% -11.38% -5.52% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.15 29.03 35.96 35.67 24.56 18.56 8.66 21.69%
EPS 2.66 2.25 -9.63 3.19 0.77 -6.48 -2.93 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3715 0.3545 0.3421 0.5056 0.474 0.55 0.51 -5.14%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 47.96 49.45 53.03 38.00 23.39 13.58 5.76 42.34%
EPS 4.53 3.83 -11.26 3.40 0.73 -4.58 -1.87 -
DPS 1.70 1.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6329 0.604 0.5045 0.5386 0.4515 0.4026 0.3393 10.94%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.19 0.235 0.34 0.30 0.20 0.30 0.385 -
P/RPS 0.67 0.81 0.95 0.84 0.81 1.62 4.45 -27.05%
P/EPS 7.15 10.46 -4.45 9.39 25.97 -4.79 -13.68 -
EY 14.00 9.56 -22.45 10.65 3.85 -20.86 -7.31 -
DY 5.26 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.99 0.59 0.42 0.55 0.75 -6.22%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 27/02/20 28/02/19 27/02/18 23/02/17 -
Price 0.195 0.225 0.30 0.25 0.24 0.28 0.42 -
P/RPS 0.69 0.78 0.83 0.70 0.98 1.51 4.85 -27.73%
P/EPS 7.33 10.02 -3.93 7.83 31.17 -4.47 -14.92 -
EY 13.64 9.98 -25.44 12.77 3.21 -22.35 -6.70 -
DY 5.13 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.88 0.49 0.51 0.51 0.82 -7.30%

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