[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
06-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 24.58%
YoY- -2.66%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 6,425,000 4,259,000 2,149,000 8,389,000 6,266,000 4,201,000 2,119,000 109.34%
PBT 1,787,000 1,221,000 590,000 2,436,000 1,934,000 1,291,000 657,000 94.73%
Tax -510,000 -366,000 -178,000 -711,000 -544,000 -352,000 -169,000 108.68%
NP 1,277,000 855,000 412,000 1,725,000 1,390,000 939,000 488,000 89.78%
-
NP to SH 1,271,000 851,000 410,000 1,718,000 1,379,000 930,000 484,000 90.22%
-
Tax Rate 28.54% 29.98% 30.17% 29.19% 28.13% 27.27% 25.72% -
Total Cost 5,148,000 3,404,000 1,737,000 6,664,000 4,876,000 3,262,000 1,631,000 115.02%
-
Net Worth 4,061,183 3,991,415 4,472,727 4,726,375 4,946,413 5,100,000 5,974,375 -22.67%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,128,106 753,097 372,727 3,000,873 1,798,695 1,200,000 604,999 51.43%
Div Payout % 88.76% 88.50% 90.91% 174.67% 130.43% 129.03% 125.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,061,183 3,991,415 4,472,727 4,726,375 4,946,413 5,100,000 5,974,375 -22.67%
NOSH 7,520,710 7,530,973 7,454,545 7,502,183 7,494,565 7,500,000 7,562,499 -0.36%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.88% 20.08% 19.17% 20.56% 22.18% 22.35% 23.03% -
ROE 31.30% 21.32% 9.17% 36.35% 27.88% 18.24% 8.10% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.43 56.55 28.83 111.82 83.61 56.01 28.02 110.11%
EPS 16.90 11.30 5.50 22.90 18.40 12.40 6.40 90.93%
DPS 15.00 10.00 5.00 40.00 24.00 16.00 8.00 51.99%
NAPS 0.54 0.53 0.60 0.63 0.66 0.68 0.79 -22.38%
Adjusted Per Share Value based on latest NOSH - 7,533,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.02 54.37 27.43 107.10 79.99 53.63 27.05 109.35%
EPS 16.23 10.86 5.23 21.93 17.60 11.87 6.18 90.23%
DPS 14.40 9.61 4.76 38.31 22.96 15.32 7.72 51.47%
NAPS 0.5185 0.5096 0.571 0.6034 0.6315 0.6511 0.7627 -22.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.55 6.37 7.19 6.85 6.48 6.75 6.96 -
P/RPS 7.67 11.26 24.94 6.13 7.75 12.05 24.84 -54.28%
P/EPS 38.76 56.37 130.73 29.91 35.22 54.44 108.75 -49.69%
EY 2.58 1.77 0.76 3.34 2.84 1.84 0.92 98.73%
DY 2.29 1.57 0.70 5.84 3.70 2.37 1.15 58.21%
P/NAPS 12.13 12.02 11.98 10.87 9.82 9.93 8.81 23.73%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 28/10/15 15/07/15 27/04/15 06/02/15 13/11/14 22/07/14 07/05/14 -
Price 6.65 6.52 7.13 6.99 6.90 6.74 6.98 -
P/RPS 7.78 11.53 24.73 6.25 8.25 12.03 24.91 -53.93%
P/EPS 39.35 57.70 129.64 30.52 37.50 54.35 109.06 -49.28%
EY 2.54 1.73 0.77 3.28 2.67 1.84 0.92 96.68%
DY 2.26 1.53 0.70 5.72 3.48 2.37 1.15 56.82%
P/NAPS 12.31 12.30 11.88 11.10 10.45 9.91 8.84 24.67%

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