[MAXIS] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.85%
YoY- -15.53%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,149,000 2,123,000 2,065,000 2,082,000 2,119,000 2,224,000 2,239,000 -2.70%
PBT 590,000 502,000 643,000 634,000 657,000 428,000 667,000 -7.85%
Tax -178,000 -167,000 -192,000 -183,000 -169,000 -136,000 -193,000 -5.25%
NP 412,000 335,000 451,000 451,000 488,000 292,000 474,000 -8.92%
-
NP to SH 410,000 339,000 449,000 446,000 484,000 290,000 472,000 -8.96%
-
Tax Rate 30.17% 33.27% 29.86% 28.86% 25.72% 31.78% 28.94% -
Total Cost 1,737,000 1,788,000 1,614,000 1,631,000 1,631,000 1,932,000 1,765,000 -1.06%
-
Net Worth 4,472,727 4,745,999 4,939,000 5,140,338 5,974,375 5,948,717 6,218,412 -19.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 372,727 1,205,333 598,666 604,745 604,999 1,189,743 599,365 -27.16%
Div Payout % 90.91% 355.56% 133.33% 135.59% 125.00% 410.26% 126.98% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,472,727 4,745,999 4,939,000 5,140,338 5,974,375 5,948,717 6,218,412 -19.73%
NOSH 7,454,545 7,533,333 7,483,333 7,559,321 7,562,499 7,435,897 7,492,063 -0.33%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.17% 15.78% 21.84% 21.66% 23.03% 13.13% 21.17% -
ROE 9.17% 7.14% 9.09% 8.68% 8.10% 4.88% 7.59% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.83 28.18 27.59 27.54 28.02 29.91 29.88 -2.35%
EPS 5.50 4.50 6.00 5.90 6.40 3.90 6.30 -8.66%
DPS 5.00 16.00 8.00 8.00 8.00 16.00 8.00 -26.92%
NAPS 0.60 0.63 0.66 0.68 0.79 0.80 0.83 -19.46%
Adjusted Per Share Value based on latest NOSH - 7,559,321
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.43 27.10 26.36 26.58 27.05 28.39 28.58 -2.70%
EPS 5.23 4.33 5.73 5.69 6.18 3.70 6.03 -9.06%
DPS 4.76 15.39 7.64 7.72 7.72 15.19 7.65 -27.13%
NAPS 0.571 0.6059 0.6305 0.6562 0.7627 0.7594 0.7939 -19.74%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.19 6.85 6.48 6.75 6.96 7.27 7.00 -
P/RPS 24.94 24.31 23.48 24.51 24.84 24.31 23.42 4.28%
P/EPS 130.73 152.22 108.00 114.41 108.75 186.41 111.11 11.46%
EY 0.76 0.66 0.93 0.87 0.92 0.54 0.90 -10.66%
DY 0.70 2.34 1.23 1.19 1.15 2.20 1.14 -27.77%
P/NAPS 11.98 10.87 9.82 9.93 8.81 9.09 8.43 26.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/04/15 06/02/15 13/11/14 22/07/14 07/05/14 11/02/14 12/11/13 -
Price 7.13 6.99 6.90 6.74 6.98 6.96 7.12 -
P/RPS 24.73 24.80 25.00 24.47 24.91 23.27 23.82 2.53%
P/EPS 129.64 155.33 115.00 114.24 109.06 178.46 113.02 9.58%
EY 0.77 0.64 0.87 0.88 0.92 0.56 0.88 -8.52%
DY 0.70 2.29 1.16 1.19 1.15 2.30 1.12 -26.92%
P/NAPS 11.88 11.10 10.45 9.91 8.84 8.70 8.58 24.25%

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