[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
04-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 36.82%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 6,398,000 4,242,000 2,140,000 8,601,000 6,425,000 4,259,000 2,149,000 106.54%
PBT 2,062,000 1,382,000 734,000 2,460,000 1,787,000 1,221,000 590,000 129.77%
Tax -554,000 -379,000 -214,000 -713,000 -510,000 -366,000 -178,000 112.72%
NP 1,508,000 1,003,000 520,000 1,747,000 1,277,000 855,000 412,000 136.94%
-
NP to SH 1,509,000 1,006,000 518,000 1,739,000 1,271,000 851,000 410,000 137.81%
-
Tax Rate 26.87% 27.42% 29.16% 28.98% 28.54% 29.98% 30.17% -
Total Cost 4,890,000 3,239,000 1,620,000 6,854,000 5,148,000 3,404,000 1,737,000 99.00%
-
Net Worth 4,579,552 4,429,402 4,279,130 4,197,586 4,061,183 3,991,415 4,472,727 1.58%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,126,119 750,746 375,362 1,499,137 1,128,106 753,097 372,727 108.57%
Div Payout % 74.63% 74.63% 72.46% 86.21% 88.76% 88.50% 90.91% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,579,552 4,429,402 4,279,130 4,197,586 4,061,183 3,991,415 4,472,727 1.58%
NOSH 7,507,462 7,507,462 7,507,246 7,495,689 7,520,710 7,530,973 7,454,545 0.47%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 23.57% 23.64% 24.30% 20.31% 19.88% 20.08% 19.17% -
ROE 32.95% 22.71% 12.11% 41.43% 31.30% 21.32% 9.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 85.22 56.50 28.51 114.75 85.43 56.55 28.83 105.56%
EPS 20.10 13.40 6.90 23.20 16.90 11.30 5.50 136.69%
DPS 15.00 10.00 5.00 20.00 15.00 10.00 5.00 107.59%
NAPS 0.61 0.59 0.57 0.56 0.54 0.53 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 7,548,387
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 81.68 54.15 27.32 109.80 82.02 54.37 27.43 106.56%
EPS 19.26 12.84 6.61 22.20 16.23 10.86 5.23 137.90%
DPS 14.38 9.58 4.79 19.14 14.40 9.61 4.76 108.55%
NAPS 0.5846 0.5655 0.5463 0.5359 0.5185 0.5096 0.571 1.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.16 5.89 6.35 6.80 6.55 6.37 7.19 -
P/RPS 7.23 10.42 22.28 5.93 7.67 11.26 24.94 -56.09%
P/EPS 30.65 43.96 92.03 29.31 38.76 56.37 130.73 -61.87%
EY 3.26 2.28 1.09 3.41 2.58 1.77 0.76 163.29%
DY 2.44 1.70 0.79 2.94 2.29 1.57 0.70 129.37%
P/NAPS 10.10 9.98 11.14 12.14 12.13 12.02 11.98 -10.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 19/10/16 20/07/16 21/04/16 04/02/16 28/10/15 15/07/15 27/04/15 -
Price 6.01 6.12 5.95 6.15 6.65 6.52 7.13 -
P/RPS 7.05 10.83 20.87 5.36 7.78 11.53 24.73 -56.58%
P/EPS 29.90 45.67 86.23 26.51 39.35 57.70 129.64 -62.29%
EY 3.34 2.19 1.16 3.77 2.54 1.73 0.77 165.26%
DY 2.50 1.63 0.84 3.25 2.26 1.53 0.70 133.10%
P/NAPS 9.85 10.37 10.44 10.98 12.31 12.30 11.88 -11.71%

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