[MAXIS] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
20-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -5.79%
YoY- 10.66%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,375,000 2,214,000 2,156,000 2,102,000 2,140,000 2,176,000 2,166,000 6.32%
PBT 673,000 675,000 680,000 648,000 734,000 673,000 566,000 12.22%
Tax -171,000 -170,000 -175,000 -165,000 -214,000 -203,000 -144,000 12.12%
NP 502,000 505,000 505,000 483,000 520,000 470,000 422,000 12.25%
-
NP to SH 502,000 504,000 503,000 488,000 518,000 468,000 420,000 12.61%
-
Tax Rate 25.41% 25.19% 25.74% 25.46% 29.16% 30.16% 25.44% -
Total Cost 1,873,000 1,709,000 1,651,000 1,619,000 1,620,000 1,706,000 1,744,000 4.86%
-
Net Worth 4,823,880 4,739,104 4,579,552 4,429,538 4,279,130 4,227,096 4,050,000 12.35%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 376,865 376,119 375,373 375,384 375,362 377,419 375,000 0.33%
Div Payout % 75.07% 74.63% 74.63% 76.92% 72.46% 80.65% 89.29% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 4,823,880 4,739,104 4,579,552 4,429,538 4,279,130 4,227,096 4,050,000 12.35%
NOSH 7,537,313 7,522,388 7,507,462 7,507,692 7,507,246 7,548,387 7,500,000 0.33%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 21.14% 22.81% 23.42% 22.98% 24.30% 21.60% 19.48% -
ROE 10.41% 10.63% 10.98% 11.02% 12.11% 11.07% 10.37% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 31.51 29.43 28.72 28.00 28.51 28.83 28.88 5.97%
EPS 6.70 6.70 6.70 6.50 6.90 6.20 5.60 12.68%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.64 0.63 0.61 0.59 0.57 0.56 0.54 11.98%
Adjusted Per Share Value based on latest NOSH - 7,507,692
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.32 28.26 27.52 26.83 27.32 27.78 27.65 6.33%
EPS 6.41 6.43 6.42 6.23 6.61 5.97 5.36 12.65%
DPS 4.81 4.80 4.79 4.79 4.79 4.82 4.79 0.27%
NAPS 0.6158 0.605 0.5846 0.5655 0.5463 0.5396 0.517 12.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.44 5.98 6.16 5.89 6.35 6.80 6.55 -
P/RPS 20.44 20.32 21.45 21.04 22.28 23.59 22.68 -6.69%
P/EPS 96.69 89.25 91.94 90.62 92.03 109.68 116.96 -11.90%
EY 1.03 1.12 1.09 1.10 1.09 0.91 0.85 13.64%
DY 0.78 0.84 0.81 0.85 0.79 0.74 0.76 1.74%
P/NAPS 10.06 9.49 10.10 9.98 11.14 12.14 12.13 -11.71%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 27/04/17 08/02/17 19/10/16 20/07/16 21/04/16 04/02/16 28/10/15 -
Price 6.44 6.29 6.01 6.12 5.95 6.15 6.65 -
P/RPS 20.44 21.37 20.93 21.86 20.87 21.33 23.03 -7.63%
P/EPS 96.69 93.88 89.70 94.15 86.23 99.19 118.75 -12.79%
EY 1.03 1.07 1.11 1.06 1.16 1.01 0.84 14.54%
DY 0.78 0.79 0.83 0.82 0.84 0.81 0.75 2.64%
P/NAPS 10.06 9.98 9.85 10.37 10.44 10.98 12.31 -12.57%

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