[MAXIS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

31-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -6.06%

YoY- -2.36%

Quarter Report

Maxis Berhad Q12011.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	8,800,000	8,713,333	8,582,000	8,532,000	8,869,000	8,745,333	8,686,000	0.87%
YoY %	0.99%	1.53%	0.59%	-3.80%	1.41%	0.68%	-	-
Horiz. %	101.31%	100.31%	98.80%	98.23%	102.11%	100.68%	100.00%	-
PBT	3,004,000	2,992,000	2,996,000	2,964,000	3,132,000	3,066,666	2,970,000	0.75%
YoY %	0.40%	-0.13%	1.08%	-5.36%	2.13%	3.25%	-	-
Horiz. %	101.14%	100.74%	100.88%	99.80%	105.45%	103.25%	100.00%	-
Tax	-473,000	-818,666	-812,000	-804,000	-837,000	-820,000	-802,000	-29.60%
YoY %	42.22%	-0.82%	-1.00%	3.94%	-2.07%	-2.24%	-	-
Horiz. %	58.98%	102.08%	101.25%	100.25%	104.36%	102.24%	100.00%	-
NP	2,531,000	2,173,333	2,184,000	2,160,000	2,295,000	2,246,666	2,168,000	10.84%
YoY %	16.46%	-0.49%	1.11%	-5.88%	2.15%	3.63%	-	-
Horiz. %	116.74%	100.25%	100.74%	99.63%	105.86%	103.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,527,000	2,169,333	2,180,000	2,156,000	2,295,000	2,246,666	2,168,000	10.72%
YoY %	16.49%	-0.49%	1.11%	-6.06%	2.15%	3.63%	-	-
Horiz. %	116.56%	100.06%	100.55%	99.45%	105.86%	103.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.75%	27.36%	27.10%	27.13%	26.72%	26.74%	27.00%	-
YoY %	-42.43%	0.96%	-0.11%	1.53%	-0.07%	-0.96%	-	-
Horiz. %	58.33%	101.33%	100.37%	100.48%	98.96%	99.04%	100.00%	-
Total Cost	6,269,000	6,540,000	6,398,000	6,372,000	6,574,000	6,498,666	6,518,000	-2.55%
YoY %	-4.14%	2.22%	0.41%	-3.07%	1.16%	-0.30%	-	-
Horiz. %	96.18%	100.34%	98.16%	97.76%	100.86%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,098,397	7,722,626	8,043,448	8,609,027	8,699,999	8,687,110	8,671,999	-4.44%
YoY %	4.87%	-3.99%	-6.57%	-1.05%	0.15%	0.17%	-	-
Horiz. %	93.39%	89.05%	92.75%	99.27%	100.32%	100.17%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	2,999,406	2,399,262	2,405,517	2,395,555	2,999,999	2,396,444	2,392,275	16.22%
YoY %	25.01%	-0.26%	0.42%	-20.15%	25.19%	0.17%	-	-
Horiz. %	125.38%	100.29%	100.55%	100.14%	125.40%	100.17%	100.00%	-
Div Payout %	118.69%	110.60%	110.34%	111.11%	130.72%	106.67%	110.34%	-
YoY %	7.31%	0.24%	-0.69%	-15.00%	22.55%	-3.33%	-	-
Horiz. %	107.57%	100.24%	100.00%	100.70%	118.47%	96.67%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	8,098,397	7,722,626	8,043,448	8,609,027	8,699,999	8,687,110	8,671,999	-4.44%
YoY %	4.87%	-3.99%	-6.57%	-1.05%	0.15%	0.17%	-	-
Horiz. %	93.39%	89.05%	92.75%	99.27%	100.32%	100.17%	100.00%	-
NOSH	7,498,516	7,497,695	7,517,241	7,486,111	7,499,999	7,488,888	7,475,862	0.20%
YoY %	0.01%	-0.26%	0.42%	-0.19%	0.15%	0.17%	-	-
Horiz. %	100.30%	100.29%	100.55%	100.14%	100.32%	100.17%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	28.76%	24.94%	25.45%	25.32%	25.88%	25.69%	24.96%	-
YoY %	15.32%	-2.00%	0.51%	-2.16%	0.74%	2.92%	-	-
Horiz. %	115.22%	99.92%	101.96%	101.44%	103.69%	102.92%	100.00%	-
ROE	31.20%	28.09%	27.10%	25.04%	26.38%	25.86%	25.00%	-
YoY %	11.07%	3.65%	8.23%	-5.08%	2.01%	3.44%	-	-
Horiz. %	124.80%	112.36%	108.40%	100.16%	105.52%	103.44%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	117.36	116.21	114.16	113.97	118.25	116.78	116.19	0.66%
YoY %	0.99%	1.80%	0.17%	-3.62%	1.26%	0.51%	-	-
Horiz. %	101.01%	100.02%	98.25%	98.09%	101.77%	100.51%	100.00%	-
EPS	33.70	28.93	29.00	28.80	30.60	30.00	29.00	10.50%
YoY %	16.49%	-0.24%	0.69%	-5.88%	2.00%	3.45%	-	-
Horiz. %	116.21%	99.76%	100.00%	99.31%	105.52%	103.45%	100.00%	-
DPS	40.00	32.00	32.00	32.00	40.00	32.00	32.00	15.99%
YoY %	25.00%	0.00%	0.00%	-20.00%	25.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	100.00%	100.00%	125.00%	100.00%	100.00%	-
NAPS	1.08	1.03	1.07	1.15	1.16	1.16	1.16	-4.63%
YoY %	4.85%	-3.74%	-6.96%	-0.86%	0.00%	0.00%	-	-
Horiz. %	93.10%	88.79%	92.24%	99.14%	100.00%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,486,111
RPS	112.34	111.24	109.56	108.92	113.22	111.65	110.89	0.86%
YoY %	0.99%	1.53%	0.59%	-3.80%	1.41%	0.69%	-	-
Horiz. %	101.31%	100.32%	98.80%	98.22%	102.10%	100.69%	100.00%	-
EPS	32.26	27.69	27.83	27.52	29.30	28.68	27.68	10.71%
YoY %	16.50%	-0.50%	1.13%	-6.08%	2.16%	3.61%	-	-
Horiz. %	116.55%	100.04%	100.54%	99.42%	105.85%	103.61%	100.00%	-
DPS	38.29	30.63	30.71	30.58	38.30	30.59	30.54	16.22%
YoY %	25.01%	-0.26%	0.43%	-20.16%	25.20%	0.16%	-	-
Horiz. %	125.38%	100.29%	100.56%	100.13%	125.41%	100.16%	100.00%	-
NAPS	1.0339	0.9859	1.0269	1.0991	1.1107	1.109	1.1071	-4.44%
YoY %	4.87%	-3.99%	-6.57%	-1.04%	0.15%	0.17%	-	-
Horiz. %	93.39%	89.05%	92.76%	99.28%	100.33%	100.17%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.48	5.32	5.48	5.38	5.30	5.35	5.28	-
P/RPS	4.67	4.58	4.80	4.72	4.48	4.58	4.54	1.89%
YoY %	1.97%	-4.58%	1.69%	5.36%	-2.18%	0.88%	-	-
Horiz. %	102.86%	100.88%	105.73%	103.96%	98.68%	100.88%	100.00%	-
P/EPS	16.26	18.39	18.90	18.68	17.32	17.83	18.21	-7.25%
YoY %	-11.58%	-2.70%	1.18%	7.85%	-2.86%	-2.09%	-	-
Horiz. %	89.29%	100.99%	103.79%	102.58%	95.11%	97.91%	100.00%	-
EY	6.15	5.44	5.29	5.35	5.77	5.61	5.49	7.83%
YoY %	13.05%	2.84%	-1.12%	-7.28%	2.85%	2.19%	-	-
Horiz. %	112.02%	99.09%	96.36%	97.45%	105.10%	102.19%	100.00%	-
DY	7.30	6.02	5.84	5.95	7.55	5.98	6.06	13.17%
YoY %	21.26%	3.08%	-1.85%	-21.19%	26.25%	-1.32%	-	-
Horiz. %	120.46%	99.34%	96.37%	98.18%	124.59%	98.68%	100.00%	-
P/NAPS	5.07	5.17	5.12	4.68	4.57	4.61	4.55	7.45%
YoY %	-1.93%	0.98%	9.40%	2.41%	-0.87%	1.32%	-	-
Horiz. %	111.43%	113.63%	112.53%	102.86%	100.44%	101.32%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	30/11/11	25/08/11	31/05/11	28/02/11	30/11/10	30/08/10	-
Price	5.99	5.50	5.42	5.42	5.43	5.29	5.38	-
P/RPS	5.10	4.73	4.75	4.76	4.59	4.53	4.63	6.63%
YoY %	7.82%	-0.42%	-0.21%	3.70%	1.32%	-2.16%	-	-
Horiz. %	110.15%	102.16%	102.59%	102.81%	99.14%	97.84%	100.00%	-
P/EPS	17.77	19.01	18.69	18.82	17.75	17.63	18.55	-2.81%
YoY %	-6.52%	1.71%	-0.69%	6.03%	0.68%	-4.96%	-	-
Horiz. %	95.80%	102.48%	100.75%	101.46%	95.69%	95.04%	100.00%	-
EY	5.63	5.26	5.35	5.31	5.64	5.67	5.39	2.93%
YoY %	7.03%	-1.68%	0.75%	-5.85%	-0.53%	5.19%	-	-
Horiz. %	104.45%	97.59%	99.26%	98.52%	104.64%	105.19%	100.00%	-
DY	6.68	5.82	5.90	5.90	7.37	6.05	5.95	7.99%
YoY %	14.78%	-1.36%	0.00%	-19.95%	21.82%	1.68%	-	-
Horiz. %	112.27%	97.82%	99.16%	99.16%	123.87%	101.68%	100.00%	-
P/NAPS	5.55	5.34	5.07	4.71	4.68	4.56	4.64	12.64%
YoY %	3.93%	5.33%	7.64%	0.64%	2.63%	-1.72%	-	-
Horiz. %	119.61%	115.09%	109.27%	101.51%	100.86%	98.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos