[MAXIS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -70.21%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,612,000 6,398,000 4,242,000 2,140,000 8,601,000 6,425,000 4,259,000 59.56%
PBT 2,737,000 2,062,000 1,382,000 734,000 2,460,000 1,787,000 1,221,000 70.86%
Tax -724,000 -554,000 -379,000 -214,000 -713,000 -510,000 -366,000 57.25%
NP 2,013,000 1,508,000 1,003,000 520,000 1,747,000 1,277,000 855,000 76.51%
-
NP to SH 2,013,000 1,509,000 1,006,000 518,000 1,739,000 1,271,000 851,000 77.06%
-
Tax Rate 26.45% 26.87% 27.42% 29.16% 28.98% 28.54% 29.98% -
Total Cost 6,599,000 4,890,000 3,239,000 1,620,000 6,854,000 5,148,000 3,404,000 55.16%
-
Net Worth 4,732,052 4,579,552 4,429,402 4,279,130 4,197,586 4,061,183 3,991,415 11.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,502,238 1,126,119 750,746 375,362 1,499,137 1,128,106 753,097 58.13%
Div Payout % 74.63% 74.63% 74.63% 72.46% 86.21% 88.76% 88.50% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 4,732,052 4,579,552 4,429,402 4,279,130 4,197,586 4,061,183 3,991,415 11.95%
NOSH 7,511,194 7,507,462 7,507,462 7,507,246 7,495,689 7,520,710 7,530,973 -0.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.37% 23.57% 23.64% 24.30% 20.31% 19.88% 20.08% -
ROE 42.54% 32.95% 22.71% 12.11% 41.43% 31.30% 21.32% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 114.66 85.22 56.50 28.51 114.75 85.43 56.55 59.85%
EPS 26.80 20.10 13.40 6.90 23.20 16.90 11.30 77.37%
DPS 20.00 15.00 10.00 5.00 20.00 15.00 10.00 58.40%
NAPS 0.63 0.61 0.59 0.57 0.56 0.54 0.53 12.15%
Adjusted Per Share Value based on latest NOSH - 7,507,246
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 109.94 81.68 54.15 27.32 109.80 82.02 54.37 59.56%
EPS 25.70 19.26 12.84 6.61 22.20 16.23 10.86 77.12%
DPS 19.18 14.38 9.58 4.79 19.14 14.40 9.61 58.18%
NAPS 0.6041 0.5846 0.5655 0.5463 0.5359 0.5185 0.5096 11.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.98 6.16 5.89 6.35 6.80 6.55 6.37 -
P/RPS 5.22 7.23 10.42 22.28 5.93 7.67 11.26 -39.96%
P/EPS 22.31 30.65 43.96 92.03 29.31 38.76 56.37 -45.94%
EY 4.48 3.26 2.28 1.09 3.41 2.58 1.77 85.20%
DY 3.34 2.44 1.70 0.79 2.94 2.29 1.57 65.03%
P/NAPS 9.49 10.10 9.98 11.14 12.14 12.13 12.02 -14.51%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 08/02/17 19/10/16 20/07/16 21/04/16 04/02/16 28/10/15 15/07/15 -
Price 6.29 6.01 6.12 5.95 6.15 6.65 6.52 -
P/RPS 5.49 7.05 10.83 20.87 5.36 7.78 11.53 -38.88%
P/EPS 23.47 29.90 45.67 86.23 26.51 39.35 57.70 -44.95%
EY 4.26 3.34 2.19 1.16 3.77 2.54 1.73 81.85%
DY 3.18 2.50 1.63 0.84 3.25 2.26 1.53 62.50%
P/NAPS 9.98 9.85 10.37 10.44 10.98 12.31 12.30 -12.95%

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