[MAXIS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
19-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -76.14%
YoY- 4.18%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 9,192,000 6,747,000 4,483,000 2,237,000 8,696,000 6,546,000 4,329,000 64.97%
PBT 2,369,000 2,005,000 1,328,000 693,000 2,894,000 2,184,000 1,457,000 38.15%
Tax -589,000 -491,000 -327,000 -170,000 -702,000 -551,000 -378,000 34.29%
NP 1,780,000 1,514,000 1,001,000 523,000 2,192,000 1,633,000 1,079,000 39.48%
-
NP to SH 1,780,000 1,514,000 1,001,000 523,000 2,192,000 1,633,000 1,079,000 39.48%
-
Tax Rate 24.86% 24.49% 24.62% 24.53% 24.26% 25.23% 25.94% -
Total Cost 7,412,000 5,233,000 3,482,000 1,714,000 6,504,000 4,913,000 3,250,000 73.00%
-
Net Worth 7,110,740 7,267,020 7,108,920 7,028,099 7,028,099 6,683,906 6,444,028 6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,562,800 1,172,100 781,200 390,450 1,561,800 1,139,302 749,305 63.02%
Div Payout % 87.80% 77.42% 78.04% 74.66% 71.25% 69.77% 69.44% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 7,110,740 7,267,020 7,108,920 7,028,099 7,028,099 6,683,906 6,444,028 6.76%
NOSH 7,816,650 7,816,628 7,816,628 7,810,564 7,810,564 7,595,348 7,493,055 2.85%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 19.36% 22.44% 22.33% 23.38% 25.21% 24.95% 24.92% -
ROE 25.03% 20.83% 14.08% 7.44% 31.19% 24.43% 16.74% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 117.64 86.35 57.39 28.65 111.36 86.18 57.77 60.44%
EPS 22.80 19.40 12.80 6.70 28.60 21.50 14.40 35.73%
DPS 20.00 15.00 10.00 5.00 20.00 15.00 10.00 58.53%
NAPS 0.91 0.93 0.91 0.90 0.90 0.88 0.86 3.82%
Adjusted Per Share Value based on latest NOSH - 7,810,564
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 117.35 86.13 57.23 28.56 111.02 83.57 55.27 64.96%
EPS 22.72 19.33 12.78 6.68 27.98 20.85 13.77 39.50%
DPS 19.95 14.96 9.97 4.98 19.94 14.54 9.57 62.96%
NAPS 0.9078 0.9277 0.9075 0.8972 0.8972 0.8533 0.8227 6.76%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 5.35 5.84 5.46 5.74 6.01 5.80 5.55 -
P/RPS 4.55 6.76 9.51 20.04 5.40 6.73 9.61 -39.17%
P/EPS 23.49 30.14 42.61 85.70 21.41 26.98 38.54 -28.04%
EY 4.26 3.32 2.35 1.17 4.67 3.71 2.59 39.21%
DY 3.74 2.57 1.83 0.87 3.33 2.59 1.80 62.61%
P/NAPS 5.88 6.28 6.00 6.38 6.68 6.59 6.45 -5.96%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 18/10/18 18/07/18 19/04/18 08/02/18 25/10/17 20/07/17 -
Price 5.63 5.51 5.55 5.88 6.07 5.74 5.53 -
P/RPS 4.79 6.38 9.67 20.53 5.45 6.66 9.57 -36.88%
P/EPS 24.72 28.44 43.31 87.80 21.62 26.70 38.40 -25.38%
EY 4.05 3.52 2.31 1.14 4.62 3.75 2.60 34.26%
DY 3.55 2.72 1.80 0.85 3.29 2.61 1.81 56.49%
P/NAPS 6.19 5.92 6.10 6.53 6.74 6.52 6.43 -2.49%

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