[MAXIM] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -19.21%
YoY- 397.07%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 197,480 407,868 318,714 261,362 160,292 86,010 38,317 31.41%
PBT 12,156 47,966 84,930 25,881 5,401 -38,866 -12,210 -
Tax -4,814 -13,361 -14,354 -8,406 -2,718 -722 -708 37.62%
NP 7,341 34,605 70,576 17,474 2,682 -39,589 -12,918 -
-
NP to SH 5,580 35,398 70,757 17,642 3,549 -39,405 -12,640 -
-
Tax Rate 39.60% 27.86% 16.90% 32.48% 50.32% - - -
Total Cost 190,138 373,262 248,138 243,888 157,609 125,599 51,235 24.41%
-
Net Worth 448,207 454,971 449,528 384,202 367,909 295,985 254,395 9.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 16,702 16,702 - - - - - -
Div Payout % 299.32% 47.18% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 448,207 454,971 449,528 384,202 367,909 295,985 254,395 9.89%
NOSH 1,253,149 1,253,149 783,761 783,761 783,761 538,630 489,708 16.94%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.72% 8.48% 22.14% 6.69% 1.67% -46.03% -33.71% -
ROE 1.24% 7.78% 15.74% 4.59% 0.96% -13.31% -4.97% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 15.76 32.56 40.69 33.37 20.48 15.98 7.83 12.35%
EPS 0.44 2.83 9.04 2.25 0.43 -7.72 -2.79 -
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3578 0.3632 0.5739 0.4905 0.47 0.55 0.52 -6.03%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 26.86 55.47 43.35 35.55 21.80 11.70 5.21 31.41%
EPS 0.76 4.81 9.62 2.40 0.48 -5.36 -1.72 -
DPS 2.27 2.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6096 0.6188 0.6114 0.5225 0.5004 0.4026 0.346 9.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.18 0.265 0.265 0.27 0.215 0.36 0.405 -
P/RPS 1.14 0.81 0.65 0.81 1.05 2.25 5.17 -22.26%
P/EPS 40.41 9.38 2.93 11.99 47.42 -4.92 -15.68 -
EY 2.47 10.66 34.09 8.34 2.11 -20.34 -6.38 -
DY 7.41 5.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.46 0.55 0.46 0.65 0.78 -7.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 28/11/19 15/11/18 23/11/17 15/11/16 -
Price 0.19 0.26 0.315 0.305 0.23 0.35 0.385 -
P/RPS 1.21 0.80 0.77 0.91 1.12 2.19 4.92 -20.83%
P/EPS 42.65 9.20 3.49 13.54 50.73 -4.78 -14.90 -
EY 2.34 10.87 28.68 7.38 1.97 -20.92 -6.71 -
DY 7.02 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.72 0.55 0.62 0.49 0.64 0.74 -5.40%

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