[MAXIS] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
20-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.34%
YoY- 17.62%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,237,000 2,150,000 2,217,000 2,172,000 2,375,000 2,214,000 2,156,000 2.49%
PBT 693,000 710,000 727,000 780,000 673,000 675,000 680,000 1.27%
Tax -170,000 -151,000 -173,000 -206,000 -171,000 -170,000 -175,000 -1.91%
NP 523,000 559,000 554,000 574,000 502,000 505,000 505,000 2.36%
-
NP to SH 523,000 559,000 554,000 574,000 502,000 504,000 503,000 2.63%
-
Tax Rate 24.53% 21.27% 23.80% 26.41% 25.41% 25.19% 25.74% -
Total Cost 1,714,000 1,591,000 1,663,000 1,598,000 1,873,000 1,709,000 1,651,000 2.53%
-
Net Worth 7,028,099 7,028,099 6,866,478 6,495,263 4,823,880 4,739,104 4,579,552 33.08%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 390,450 390,450 390,140 377,631 376,865 376,119 375,373 2.66%
Div Payout % 74.66% 69.85% 70.42% 65.79% 75.07% 74.63% 74.63% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 7,028,099 7,028,099 6,866,478 6,495,263 4,823,880 4,739,104 4,579,552 33.08%
NOSH 7,810,564 7,810,564 7,802,817 7,552,631 7,537,313 7,522,388 7,507,462 2.67%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 23.38% 26.00% 24.99% 26.43% 21.14% 22.81% 23.42% -
ROE 7.44% 7.95% 8.07% 8.84% 10.41% 10.63% 10.98% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.65 27.53 28.41 28.76 31.51 29.43 28.72 -0.16%
EPS 6.70 7.20 7.10 7.60 6.70 6.70 6.70 0.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.90 0.90 0.88 0.86 0.64 0.63 0.61 29.63%
Adjusted Per Share Value based on latest NOSH - 7,552,631
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.56 27.45 28.30 27.73 30.32 28.26 27.52 2.50%
EPS 6.68 7.14 7.07 7.33 6.41 6.43 6.42 2.68%
DPS 4.98 4.98 4.98 4.82 4.81 4.80 4.79 2.62%
NAPS 0.8972 0.8972 0.8766 0.8292 0.6158 0.605 0.5846 33.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.74 6.01 5.80 5.55 6.44 5.98 6.16 -
P/RPS 20.04 21.83 20.41 19.30 20.44 20.32 21.45 -4.43%
P/EPS 85.70 83.96 81.69 73.03 96.69 89.25 91.94 -4.58%
EY 1.17 1.19 1.22 1.37 1.03 1.12 1.09 4.83%
DY 0.87 0.83 0.86 0.90 0.78 0.84 0.81 4.88%
P/NAPS 6.38 6.68 6.59 6.45 10.06 9.49 10.10 -26.39%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 19/04/18 08/02/18 25/10/17 20/07/17 27/04/17 08/02/17 19/10/16 -
Price 5.88 6.07 5.74 5.53 6.44 6.29 6.01 -
P/RPS 20.53 22.05 20.20 19.23 20.44 21.37 20.93 -1.27%
P/EPS 87.80 84.80 80.85 72.76 96.69 93.88 89.70 -1.41%
EY 1.14 1.18 1.24 1.37 1.03 1.07 1.11 1.79%
DY 0.85 0.82 0.87 0.90 0.78 0.79 0.83 1.60%
P/NAPS 6.53 6.74 6.52 6.43 10.06 9.98 9.85 -23.98%

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