[MAXIM] YoY TTM 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- -11.46%
YoY- 1015.56%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 205,816 456,805 322,394 247,790 155,594 78,132 37,547 32.76%
PBT 11,189 -88,692 79,383 22,435 -707 -33,114 -7,864 -
Tax -4,158 -21,303 -15,308 -6,133 -1,477 -928 -649 36.26%
NP 7,031 -109,995 64,075 16,302 -2,184 -34,042 -8,513 -
-
NP to SH 5,776 -109,274 64,852 16,480 -1,800 -33,843 -8,247 -
-
Tax Rate 37.16% - 19.28% 27.34% - - - -
Total Cost 198,785 566,800 258,319 231,488 157,778 112,174 46,060 27.58%
-
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 25,053 25,053 - - - - - -
Div Payout % 433.75% 0.00% - - - - - -
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 1,253,149 783,761 783,761 783,761 538,156 489,223 16.96%
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 3.42% -24.08% 19.87% 6.58% -1.40% -43.57% -22.67% -
ROE 1.29% -24.02% 14.43% 4.29% -0.49% -11.43% -3.24% -
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 16.43 36.47 41.16 31.63 19.88 14.52 7.67 13.53%
EPS 0.46 -8.72 8.28 2.10 -0.23 -6.29 -1.69 -
DPS 2.00 2.00 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 27.99 62.13 43.85 33.70 21.16 10.63 5.11 32.75%
EPS 0.79 -14.86 8.82 2.24 -0.24 -4.60 -1.12 -
DPS 3.41 3.41 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 1.10 0.73 0.64 0.85 1.08 2.48 5.28 -22.99%
P/EPS 39.04 -3.04 3.20 12.83 -93.50 -5.72 -24.03 -
EY 2.56 -32.92 31.24 7.79 -1.07 -17.47 -4.16 -
DY 11.11 7.55 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 1.16 0.71 0.77 0.96 1.16 2.41 5.02 -21.65%
P/EPS 41.21 -2.98 3.80 14.50 -100.02 -5.57 -22.84 -
EY 2.43 -33.55 26.28 6.90 -1.00 -17.97 -4.38 -
DY 10.53 7.69 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