[MAXIS] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
18-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.6%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,232,000 2,445,000 2,264,000 2,246,000 2,237,000 2,150,000 2,217,000 0.45%
PBT 544,000 364,000 677,000 635,000 693,000 710,000 727,000 -17.59%
Tax -135,000 -98,000 -164,000 -157,000 -170,000 -151,000 -173,000 -15.25%
NP 409,000 266,000 513,000 478,000 523,000 559,000 554,000 -18.33%
-
NP to SH 409,000 266,000 513,000 478,000 523,000 559,000 554,000 -18.33%
-
Tax Rate 24.82% 26.92% 24.22% 24.72% 24.53% 21.27% 23.80% -
Total Cost 1,823,000 2,179,000 1,751,000 1,768,000 1,714,000 1,591,000 1,663,000 6.32%
-
Net Worth 7,110,740 7,110,740 7,267,020 7,108,920 7,028,099 7,028,099 6,866,478 2.35%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 390,700 390,700 390,700 390,600 390,450 390,450 390,140 0.09%
Div Payout % 95.53% 146.88% 76.16% 81.72% 74.66% 69.85% 70.42% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 7,110,740 7,110,740 7,267,020 7,108,920 7,028,099 7,028,099 6,866,478 2.35%
NOSH 7,816,651 7,816,650 7,816,628 7,816,628 7,810,564 7,810,564 7,802,817 0.11%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 18.32% 10.88% 22.66% 21.28% 23.38% 26.00% 24.99% -
ROE 5.75% 3.74% 7.06% 6.72% 7.44% 7.95% 8.07% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.56 31.29 28.97 28.75 28.65 27.53 28.41 0.35%
EPS 5.20 3.40 6.60 6.10 6.70 7.20 7.10 -18.76%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.91 0.91 0.93 0.91 0.90 0.90 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 7,816,628
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.49 31.21 28.90 28.67 28.56 27.45 28.30 0.44%
EPS 5.22 3.40 6.55 6.10 6.68 7.14 7.07 -18.32%
DPS 4.99 4.99 4.99 4.99 4.98 4.98 4.98 0.13%
NAPS 0.9078 0.9078 0.9277 0.9075 0.8972 0.8972 0.8766 2.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.36 5.35 5.84 5.46 5.74 6.01 5.80 -
P/RPS 18.76 17.10 20.16 18.99 20.04 21.83 20.41 -5.46%
P/EPS 102.40 157.16 88.95 89.23 85.70 83.96 81.69 16.27%
EY 0.98 0.64 1.12 1.12 1.17 1.19 1.22 -13.59%
DY 0.93 0.93 0.86 0.92 0.87 0.83 0.86 5.36%
P/NAPS 5.89 5.88 6.28 6.00 6.38 6.68 6.59 -7.21%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 26/04/19 15/02/19 18/10/18 18/07/18 19/04/18 08/02/18 25/10/17 -
Price 5.44 5.63 5.51 5.55 5.88 6.07 5.74 -
P/RPS 19.04 17.99 19.02 19.30 20.53 22.05 20.20 -3.86%
P/EPS 103.93 165.39 83.93 90.70 87.80 84.80 80.85 18.24%
EY 0.96 0.60 1.19 1.10 1.14 1.18 1.24 -15.69%
DY 0.92 0.89 0.91 0.90 0.85 0.82 0.87 3.79%
P/NAPS 5.98 6.19 5.92 6.10 6.53 6.74 6.52 -5.60%

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