KLSE (MYR): MAXIM (4022)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.345
Today's Change
-0.005 (1.43%)
Day's Change
0.345 - 0.35
Trading Volume
44,000
Market Cap
254 Million
NOSH
735 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
22-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
23-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-13.52% | 14.65%
Revenue | NP to SH
245,297.000 | 12,897.000
RPS | P/RPS
33.36 Cent | 1.03
EPS | P/E | EY
1.75 Cent | 19.67 | 5.08%
DPS | DY | Payout %
2.87 Cent | 8.32% | 163.47%
NAPS | P/NAPS
0.69 | 0.50
QoQ | YoY
7.76% | -67.92%
NP Margin | ROE
8.71% | 2.56%
F.Y. | Ann. Date
30-Jun-2024 | 22-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
25-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
25-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
116,919.000 | 5,320.000
RPS | P/RPS
15.90 Cent | 2.17
EPS | P/E | EY
0.72 Cent | 47.68 | 2.10%
DPS | DY | Payout %
2.00 Cent | 5.80% | 276.33%
NAPS | P/NAPS
0.67 | 0.51
YoY
-84.03%
NP Margin | ROE
7.00% | 1.07%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
337,338.000 | 31,354.000
RPS | P/RPS
45.88 Cent | 0.75
EPS | P/E | EY
4.26 Cent | 8.09 | 12.36%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-6.76% | 93.54%
NP Margin | ROE
13.25% | 6.22%
F.Y. | Ann. Date
30-Jun-2024 | 22-Aug-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 337,338 | 245,297 | 116,919 | 352,620 | 363,607 | 389,940 | 279,380 | 171,987 | 99,883 | 42,362 | 13,179 | 22,590 | 20.02% | |
PBT | 62,130 | 32,952 | 9,486 | 48,050 | 38,047 | -59,225 | 35,096 | 7,075 | -33,908 | -13,121 | 67,714 | -15,243 | - | |
Tax | -17,446 | -11,583 | -1,306 | -12,015 | -10,568 | -23,792 | -10,847 | -1,867 | 20 | -917 | -448 | -699 | 7.18% | |
NP | 44,684 | 21,369 | 8,180 | 36,035 | 27,479 | -83,017 | 24,249 | 5,208 | -33,888 | -14,038 | 67,266 | -15,942 | - | |
- | ||||||||||||||
NP to SH | 31,354 | 12,897 | 5,320 | 33,311 | 28,140 | -82,755 | 25,016 | 5,393 | -33,676 | -13,768 | 67,525 | -15,737 | - | |
- | ||||||||||||||
Tax Rate | 28.08% | 35.15% | 13.77% | 25.01% | 27.78% | - | 30.91% | 26.39% | - | - | 0.66% | - | - | |
Total Cost | 292,654 | 223,928 | 108,739 | 316,585 | 336,128 | 472,957 | 255,131 | 166,779 | 133,771 | 56,400 | -54,087 | 38,532 | 12.21% | |
- | ||||||||||||||
Net Worth | 504,232 | 504,232 | 496,147 | 465,368 | 444,073 | 370,941 | 396,029 | 331,984 | 295,985 | 249,508 | 263,430 | 166,991 | 12.85% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 504,232 | 504,232 | 496,147 | 465,368 | 444,073 | 370,941 | 396,029 | 331,984 | 295,985 | 249,508 | 263,430 | 166,991 | 12.85% | |
NOSH | 735,269 | 735,269 | 735,269 | 1,253,149 | 1,253,149 | 1,253,149 | 783,761 | 700,389 | 538,630 | 489,708 | 446,491 | 379,526 | 7.61% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 13.25% | 8.71% | 7.00% | 10.22% | 7.56% | -21.29% | 8.68% | 3.03% | -33.93% | -33.14% | 510.40% | -70.57% | - | |
ROE | 6.22% | 2.56% | 1.07% | 7.16% | 6.34% | -22.31% | 6.32% | 1.62% | -11.38% | -5.52% | 25.63% | -9.42% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 45.89 | 33.37 | 15.91 | 28.15 | 29.03 | 35.96 | 35.67 | 24.56 | 18.56 | 8.66 | 2.95 | 5.95 | 11.54% | |
EPS | 4.26 | 1.75 | 0.80 | 2.66 | 2.25 | -9.63 | 3.19 | 0.77 | -6.48 | -2.93 | 15.12 | -3.57 | - | |
DPS | 2.00 | 2.87 | 2.00 | 1.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.686 | 0.686 | 0.675 | 0.3715 | 0.3545 | 0.3421 | 0.5056 | 0.474 | 0.55 | 0.51 | 0.59 | 0.44 | 4.86% |
Adjusted Per Share Value based on latest NOSH - 735,269 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 45.88 | 33.36 | 15.90 | 47.96 | 49.45 | 53.03 | 38.00 | 23.39 | 13.58 | 5.76 | 1.79 | 3.07 | 20.03% | |
EPS | 4.26 | 1.75 | 0.72 | 4.53 | 3.83 | -11.26 | 3.40 | 0.73 | -4.58 | -1.87 | 9.18 | -2.14 | - | |
DPS | 2.00 | 2.87 | 2.00 | 1.70 | 1.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.6858 | 0.6858 | 0.6748 | 0.6329 | 0.604 | 0.5045 | 0.5386 | 0.4515 | 0.4026 | 0.3393 | 0.3583 | 0.2271 | 12.85% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 0.435 | 0.435 | 0.375 | 0.19 | 0.235 | 0.34 | 0.30 | 0.20 | 0.30 | 0.385 | 0.32 | 0.335 | - | |
P/RPS | 0.95 | 1.30 | 2.36 | 0.67 | 0.81 | 0.95 | 0.84 | 0.81 | 1.62 | 4.45 | 10.84 | 5.63 | -9.20% | |
P/EPS | 10.20 | 24.79 | 51.81 | 7.15 | 10.46 | -4.45 | 9.39 | 25.97 | -4.79 | -13.68 | 2.12 | -8.08 | - | |
EY | 9.81 | 4.03 | 1.93 | 14.00 | 9.56 | -22.45 | 10.65 | 3.85 | -20.86 | -7.31 | 47.26 | -12.38 | - | |
DY | 4.60 | 6.59 | 5.33 | 5.26 | 4.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.63 | 0.63 | 0.56 | 0.51 | 0.66 | 0.99 | 0.59 | 0.42 | 0.55 | 0.75 | 0.54 | 0.76 | -3.33% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 22/08/24 | 22/08/24 | 28/02/24 | 23/02/23 | 24/02/22 | 25/02/21 | 27/02/20 | 28/02/19 | 27/02/18 | 23/02/17 | 29/02/16 | 25/02/15 | - | |
Price | 0.39 | 0.39 | 0.38 | 0.195 | 0.225 | 0.30 | 0.25 | 0.24 | 0.28 | 0.42 | 0.32 | 0.35 | - | |
P/RPS | 0.85 | 1.17 | 2.39 | 0.69 | 0.78 | 0.83 | 0.70 | 0.98 | 1.51 | 4.85 | 10.84 | 5.88 | -9.51% | |
P/EPS | 9.14 | 22.23 | 52.50 | 7.33 | 10.02 | -3.93 | 7.83 | 31.17 | -4.47 | -14.92 | 2.12 | -8.44 | - | |
EY | 10.94 | 4.50 | 1.90 | 13.64 | 9.98 | -25.44 | 12.77 | 3.21 | -22.35 | -6.70 | 47.26 | -11.85 | - | |
DY | 5.13 | 7.35 | 5.26 | 5.13 | 4.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.57 | 0.57 | 0.56 | 0.52 | 0.63 | 0.88 | 0.49 | 0.51 | 0.51 | 0.82 | 0.54 | 0.80 | -3.88% |
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.
Hey guys, volume quite significant today so shall we see a breakout of 35cts soon!
2020-12-17 09:32
Possible but anyhow auto pilot mode to de north alr set so we jz b patient on it.
2020-12-17 10:11
What i noticed from the chart was some accumulation activities at current price level, correct me if i'm wrong.
2020-12-19 12:43
I wouldn't be surprised if price shoot up to 50cts due to good news ahead.
2020-12-30 17:43
Davidi u use to be very confident but havent show any result at all . Anyway is there any news ?
HAPPY NEW YEAR TO ALL OF U .
2021-01-01 10:00
By the way, any one can confirm whether the company has already collected their money from the sale of SSA1 and SSA2 ?
2021-01-22 12:09
Y they doing impairment at tis quarter? Timber Concession Rights impairment!! But not affected cash flow at all.
2021-02-25 20:33
Company i earning alot compare to previous quartery report
Just impairment lost make the report not looking good
2021-02-26 09:40
PN2020
NTA good what is the point,share no rise apa mau beli lagi.
2020-12-15 19:08