[MAXIS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.34%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 4,483,000 2,237,000 8,696,000 6,546,000 4,329,000 2,375,000 8,612,000 -35.36%
PBT 1,328,000 693,000 2,894,000 2,184,000 1,457,000 673,000 2,737,000 -38.33%
Tax -327,000 -170,000 -702,000 -551,000 -378,000 -171,000 -724,000 -41.21%
NP 1,001,000 523,000 2,192,000 1,633,000 1,079,000 502,000 2,013,000 -37.31%
-
NP to SH 1,001,000 523,000 2,192,000 1,633,000 1,079,000 502,000 2,013,000 -37.31%
-
Tax Rate 24.62% 24.53% 24.26% 25.23% 25.94% 25.41% 26.45% -
Total Cost 3,482,000 1,714,000 6,504,000 4,913,000 3,250,000 1,873,000 6,599,000 -34.77%
-
Net Worth 7,108,920 7,028,099 7,028,099 6,683,906 6,444,028 4,823,880 4,732,052 31.26%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 781,200 390,450 1,561,800 1,139,302 749,305 376,865 1,502,238 -35.41%
Div Payout % 78.04% 74.66% 71.25% 69.77% 69.44% 75.07% 74.63% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,108,920 7,028,099 7,028,099 6,683,906 6,444,028 4,823,880 4,732,052 31.26%
NOSH 7,816,628 7,810,564 7,810,564 7,595,348 7,493,055 7,537,313 7,511,194 2.70%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.33% 23.38% 25.21% 24.95% 24.92% 21.14% 23.37% -
ROE 14.08% 7.44% 31.19% 24.43% 16.74% 10.41% 42.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.39 28.65 111.36 86.18 57.77 31.51 114.66 -37.03%
EPS 12.80 6.70 28.60 21.50 14.40 6.70 26.80 -38.98%
DPS 10.00 5.00 20.00 15.00 10.00 5.00 20.00 -37.08%
NAPS 0.91 0.90 0.90 0.88 0.86 0.64 0.63 27.86%
Adjusted Per Share Value based on latest NOSH - 7,802,817
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.23 28.56 111.02 83.57 55.27 30.32 109.94 -35.36%
EPS 12.78 6.68 27.98 20.85 13.77 6.41 25.70 -37.31%
DPS 9.97 4.98 19.94 14.54 9.57 4.81 19.18 -35.42%
NAPS 0.9075 0.8972 0.8972 0.8533 0.8227 0.6158 0.6041 31.26%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.46 5.74 6.01 5.80 5.55 6.44 5.98 -
P/RPS 9.51 20.04 5.40 6.73 9.61 20.44 5.22 49.33%
P/EPS 42.61 85.70 21.41 26.98 38.54 96.69 22.31 54.11%
EY 2.35 1.17 4.67 3.71 2.59 1.03 4.48 -35.03%
DY 1.83 0.87 3.33 2.59 1.80 0.78 3.34 -33.11%
P/NAPS 6.00 6.38 6.68 6.59 6.45 10.06 9.49 -26.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 18/07/18 19/04/18 08/02/18 25/10/17 20/07/17 27/04/17 08/02/17 -
Price 5.55 5.88 6.07 5.74 5.53 6.44 6.29 -
P/RPS 9.67 20.53 5.45 6.66 9.57 20.44 5.49 46.00%
P/EPS 43.31 87.80 21.62 26.70 38.40 96.69 23.47 50.61%
EY 2.31 1.14 4.62 3.75 2.60 1.03 4.26 -33.57%
DY 1.80 0.85 3.29 2.61 1.81 0.78 3.18 -31.64%
P/NAPS 6.10 6.53 6.74 6.52 6.43 10.06 9.98 -28.04%

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