[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 317,241 91,001 197,480 407,868 318,714 261,362 160,292 12.03%
PBT 54,266 14,132 12,156 47,966 84,930 25,881 5,401 46.84%
Tax -15,878 829 -4,814 -13,361 -14,354 -8,406 -2,718 34.16%
NP 38,388 14,961 7,341 34,605 70,576 17,474 2,682 55.75%
-
NP to SH 26,038 12,802 5,580 35,398 70,757 17,642 3,549 39.35%
-
Tax Rate 29.26% -5.87% 39.60% 27.86% 16.90% 32.48% 50.32% -
Total Cost 278,853 76,040 190,138 373,262 248,138 243,888 157,609 9.96%
-
Net Worth 508,569 480,889 448,207 454,971 449,528 384,202 367,909 5.53%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 9,800 18,309 16,702 16,702 - - - -
Div Payout % 37.64% 143.01% 299.32% 47.18% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 508,569 480,889 448,207 454,971 449,528 384,202 367,909 5.53%
NOSH 735,269 735,269 1,253,149 1,253,149 783,761 783,761 783,761 -1.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.10% 16.44% 3.72% 8.48% 22.14% 6.69% 1.67% -
ROE 5.12% 2.66% 1.24% 7.78% 15.74% 4.59% 0.96% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 43.16 13.25 15.76 32.56 40.69 33.37 20.48 13.21%
EPS 3.55 1.97 0.44 2.83 9.04 2.25 0.43 42.11%
DPS 1.33 2.67 1.33 1.33 0.00 0.00 0.00 -
NAPS 0.6919 0.7004 0.3578 0.3632 0.5739 0.4905 0.47 6.65%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 43.15 12.38 26.86 55.47 43.35 35.55 21.80 12.04%
EPS 3.54 1.74 0.76 4.81 9.62 2.40 0.48 39.47%
DPS 1.33 2.49 2.27 2.27 0.00 0.00 0.00 -
NAPS 0.6917 0.654 0.6096 0.6188 0.6114 0.5225 0.5004 5.53%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.375 0.39 0.18 0.265 0.265 0.27 0.215 -
P/RPS 0.87 2.94 1.14 0.81 0.65 0.81 1.05 -3.08%
P/EPS 10.59 20.92 40.41 9.38 2.93 11.99 47.42 -22.09%
EY 9.45 4.78 2.47 10.66 34.09 8.34 2.11 28.35%
DY 3.56 6.84 7.41 5.03 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.50 0.73 0.46 0.55 0.46 2.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 23/11/23 24/11/22 25/11/21 26/11/20 28/11/19 15/11/18 -
Price 0.33 0.405 0.19 0.26 0.315 0.305 0.23 -
P/RPS 0.76 3.06 1.21 0.80 0.77 0.91 1.12 -6.25%
P/EPS 9.32 21.72 42.65 9.20 3.49 13.54 50.73 -24.58%
EY 10.73 4.60 2.34 10.87 28.68 7.38 1.97 32.61%
DY 4.04 6.58 7.02 5.13 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.53 0.72 0.55 0.62 0.49 -0.34%

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