[MAXIM] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.57%
YoY- 29.6%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 337,338 80,582 171,350 469,658 270,212 305,800 148,098 14.69%
PBT 62,130 15,198 4,278 59,470 45,168 31,616 -3,202 -
Tax -17,446 3,108 -2,760 -17,190 -11,922 -9,948 -1,224 55.64%
NP 44,684 18,306 1,518 42,280 33,246 21,668 -4,426 -
-
NP to SH 31,354 16,200 2,424 43,290 33,404 21,838 -4,248 -
-
Tax Rate 28.08% -20.45% 64.52% 28.91% 26.39% 31.47% - -
Total Cost 292,654 62,276 169,832 427,378 236,966 284,132 152,524 11.46%
-
Net Worth 504,232 472,884 445,325 450,336 412,635 382,244 322,242 7.74%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 14,700 - 25,053 25,053 - - - -
Div Payout % 46.89% - 1,033.56% 57.87% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 504,232 472,884 445,325 450,336 412,635 382,244 322,242 7.74%
NOSH 735,269 1,253,149 1,253,149 1,253,149 783,761 783,761 781,198 -1.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.25% 22.72% 0.89% 9.00% 12.30% 7.09% -2.99% -
ROE 6.22% 3.43% 0.54% 9.61% 8.10% 5.71% -1.32% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.89 6.43 13.68 37.49 34.50 39.04 21.37 13.57%
EPS 4.26 1.30 0.20 3.46 4.26 2.78 -0.68 -
DPS 2.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.686 0.3775 0.3555 0.3595 0.5268 0.488 0.465 6.68%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.88 10.96 23.30 63.88 36.75 41.59 20.14 14.69%
EPS 4.26 2.20 0.33 5.89 4.54 2.97 -0.58 -
DPS 2.00 0.00 3.41 3.41 0.00 0.00 0.00 -
NAPS 0.6858 0.6431 0.6057 0.6125 0.5612 0.5199 0.4383 7.73%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.435 0.18 0.185 0.25 0.28 0.285 0.225 -
P/RPS 0.95 2.80 1.35 0.67 0.81 0.73 1.05 -1.65%
P/EPS 10.20 13.92 95.60 7.23 6.57 10.22 -36.71 -
EY 9.81 7.18 1.05 13.82 15.23 9.78 -2.72 -
DY 4.60 0.00 10.81 8.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.52 0.70 0.53 0.58 0.48 4.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 26/08/21 27/08/20 29/08/19 28/08/18 -
Price 0.39 0.185 0.185 0.25 0.315 0.295 0.205 -
P/RPS 0.85 2.88 1.35 0.67 0.91 0.76 0.96 -2.00%
P/EPS 9.14 14.31 95.60 7.23 7.39 10.58 -33.44 -
EY 10.94 6.99 1.05 13.82 13.54 9.45 -2.99 -
DY 5.13 0.00 10.81 8.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.52 0.70 0.60 0.60 0.44 4.40%

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