[MAXIM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.23%
YoY- -49.97%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 91,001 197,480 407,868 318,714 261,362 160,292 86,010 0.94%
PBT 14,132 12,156 47,966 84,930 25,881 5,401 -38,866 -
Tax 829 -4,814 -13,361 -14,354 -8,406 -2,718 -722 -
NP 14,961 7,341 34,605 70,576 17,474 2,682 -39,589 -
-
NP to SH 12,802 5,580 35,398 70,757 17,642 3,549 -39,405 -
-
Tax Rate -5.87% 39.60% 27.86% 16.90% 32.48% 50.32% - -
Total Cost 76,040 190,138 373,262 248,138 243,888 157,609 125,599 -8.02%
-
Net Worth 480,889 448,207 454,971 449,528 384,202 367,909 295,985 8.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 18,309 16,702 16,702 - - - - -
Div Payout % 143.01% 299.32% 47.18% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 480,889 448,207 454,971 449,528 384,202 367,909 295,985 8.42%
NOSH 735,269 1,253,149 1,253,149 783,761 783,761 783,761 538,630 5.32%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.44% 3.72% 8.48% 22.14% 6.69% 1.67% -46.03% -
ROE 2.66% 1.24% 7.78% 15.74% 4.59% 0.96% -13.31% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.25 15.76 32.56 40.69 33.37 20.48 15.98 -3.07%
EPS 1.97 0.44 2.83 9.04 2.25 0.43 -7.72 -
DPS 2.67 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.7004 0.3578 0.3632 0.5739 0.4905 0.47 0.55 4.10%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.38 26.86 55.47 43.35 35.55 21.80 11.70 0.94%
EPS 1.74 0.76 4.81 9.62 2.40 0.48 -5.36 -
DPS 2.49 2.27 2.27 0.00 0.00 0.00 0.00 -
NAPS 0.654 0.6096 0.6188 0.6114 0.5225 0.5004 0.4026 8.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.39 0.18 0.265 0.265 0.27 0.215 0.36 -
P/RPS 2.94 1.14 0.81 0.65 0.81 1.05 2.25 4.55%
P/EPS 20.92 40.41 9.38 2.93 11.99 47.42 -4.92 -
EY 4.78 2.47 10.66 34.09 8.34 2.11 -20.34 -
DY 6.84 7.41 5.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.73 0.46 0.55 0.46 0.65 -2.45%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 28/11/19 15/11/18 23/11/17 -
Price 0.405 0.19 0.26 0.315 0.305 0.23 0.35 -
P/RPS 3.06 1.21 0.80 0.77 0.91 1.12 2.19 5.73%
P/EPS 21.72 42.65 9.20 3.49 13.54 50.73 -4.78 -
EY 4.60 2.34 10.87 28.68 7.38 1.97 -20.92 -
DY 6.58 7.02 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.72 0.55 0.62 0.49 0.64 -1.62%

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