[MAXIM] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -94.84%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 358,384 89,896 167,788 534,184 427,040 329,108 131,920 18.10%
PBT 65,772 15,768 3,508 49,200 79,720 30,828 -10,584 -
Tax -17,396 -5,476 -2,388 -11,220 -20,288 -11,876 1,260 -
NP 48,376 10,292 1,120 37,980 59,432 18,952 -9,324 -
-
NP to SH 33,628 7,036 1,452 38,116 59,588 19,120 -9,148 -
-
Tax Rate 26.45% 34.73% 68.07% 22.80% 25.45% 38.52% - -
Total Cost 310,008 79,604 166,668 496,204 367,608 310,156 141,244 13.98%
-
Net Worth 504,232 466,871 444,449 438,185 411,773 375,977 290,604 9.61%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 29,401 - - - - - - -
Div Payout % 87.43% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 504,232 466,871 444,449 438,185 411,773 375,977 290,604 9.61%
NOSH 735,269 1,253,149 1,253,149 1,253,149 783,761 783,761 538,630 5.31%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.50% 11.45% 0.67% 7.11% 13.92% 5.76% -7.07% -
ROE 6.67% 1.51% 0.33% 8.70% 14.47% 5.09% -3.15% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.76 7.18 13.39 42.64 54.52 42.02 24.51 12.13%
EPS 4.56 0.56 0.12 3.04 7.60 2.44 -1.68 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.686 0.3727 0.3548 0.3498 0.5257 0.48 0.54 4.06%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.74 12.23 22.82 72.65 58.08 44.76 17.94 18.10%
EPS 4.57 0.96 0.20 5.18 8.10 2.60 -1.24 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6858 0.635 0.6045 0.596 0.56 0.5113 0.3952 9.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.42 0.21 0.21 0.285 0.175 0.205 0.235 -
P/RPS 0.86 2.93 1.57 0.67 0.32 0.49 0.96 -1.81%
P/EPS 9.18 37.39 181.17 9.37 2.30 8.40 -13.82 -
EY 10.89 2.67 0.55 10.68 43.47 11.91 -7.23 -
DY 9.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.59 0.81 0.33 0.43 0.44 5.59%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 26/05/22 27/05/21 02/06/20 30/05/19 24/05/18 -
Price 0.405 0.195 0.20 0.265 0.215 0.25 0.19 -
P/RPS 0.83 2.72 1.49 0.62 0.39 0.60 0.78 1.03%
P/EPS 8.85 34.72 172.54 8.71 2.83 10.24 -11.18 -
EY 11.30 2.88 0.58 11.48 35.38 9.76 -8.95 -
DY 9.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.56 0.76 0.41 0.52 0.35 9.08%

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