[MAXIS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.02%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 9,313,000 6,723,000 4,438,000 2,232,000 9,192,000 6,747,000 4,483,000 62.59%
PBT 2,036,000 1,564,000 1,083,000 544,000 2,369,000 2,005,000 1,328,000 32.85%
Tax -517,000 -400,000 -277,000 -135,000 -589,000 -491,000 -327,000 35.60%
NP 1,519,000 1,164,000 806,000 409,000 1,780,000 1,514,000 1,001,000 31.95%
-
NP to SH 1,519,000 1,164,000 806,000 409,000 1,780,000 1,514,000 1,001,000 31.95%
-
Tax Rate 25.39% 25.58% 25.58% 24.82% 24.86% 24.49% 24.62% -
Total Cost 7,794,000 5,559,000 3,632,000 1,823,000 7,412,000 5,233,000 3,482,000 70.86%
-
Net Worth 7,038,448 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 7,108,920 -0.66%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,564,099 1,173,074 781,665 390,700 1,562,800 1,172,100 781,200 58.65%
Div Payout % 102.97% 100.78% 96.98% 95.53% 87.80% 77.42% 78.04% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 7,038,448 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 7,108,920 -0.66%
NOSH 7,820,498 7,820,498 7,816,651 7,816,651 7,816,650 7,816,628 7,816,628 0.03%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.31% 17.31% 18.16% 18.32% 19.36% 22.44% 22.33% -
ROE 21.58% 16.36% 11.33% 5.75% 25.03% 20.83% 14.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 119.08 85.97 56.78 28.56 117.64 86.35 57.39 62.46%
EPS 19.40 14.90 10.30 5.20 22.80 19.40 12.80 31.84%
DPS 20.00 15.00 10.00 5.00 20.00 15.00 10.00 58.53%
NAPS 0.90 0.91 0.91 0.91 0.91 0.93 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 7,816,651
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 118.89 85.83 56.66 28.49 117.35 86.13 57.23 62.59%
EPS 19.39 14.86 10.29 5.22 22.72 19.33 12.78 31.93%
DPS 19.97 14.98 9.98 4.99 19.95 14.96 9.97 58.69%
NAPS 0.8985 0.9085 0.9081 0.9078 0.9078 0.9277 0.9075 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.32 5.60 5.57 5.36 5.35 5.84 5.46 -
P/RPS 4.47 6.51 9.81 18.76 4.55 6.76 9.51 -39.46%
P/EPS 27.39 37.62 54.02 102.40 23.49 30.14 42.61 -25.45%
EY 3.65 2.66 1.85 0.98 4.26 3.32 2.35 34.00%
DY 3.76 2.68 1.80 0.93 3.74 2.57 1.83 61.40%
P/NAPS 5.91 6.15 6.12 5.89 5.88 6.28 6.00 -0.99%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 25/10/19 02/08/19 26/04/19 15/02/19 18/10/18 18/07/18 -
Price 5.32 5.44 5.55 5.44 5.63 5.51 5.55 -
P/RPS 4.47 6.33 9.78 19.04 4.79 6.38 9.67 -40.13%
P/EPS 27.39 36.55 53.82 103.93 24.72 28.44 43.31 -26.26%
EY 3.65 2.74 1.86 0.96 4.05 3.52 2.31 35.54%
DY 3.76 2.76 1.80 0.92 3.55 2.72 1.80 63.19%
P/NAPS 5.91 5.98 6.10 5.98 6.19 5.92 6.10 -2.08%

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