[MAXIS] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 10.4%
YoY- -8.61%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,526,000 2,554,000 2,405,000 2,424,000 2,406,000 2,448,000 2,263,000 7.61%
PBT 429,000 409,000 470,000 500,000 432,000 384,000 441,000 -1.82%
Tax -109,000 -170,000 -155,000 -171,000 -134,000 -95,000 -116,000 -4.06%
NP 320,000 239,000 315,000 329,000 298,000 289,000 325,000 -1.02%
-
NP to SH 320,000 240,000 315,000 329,000 298,000 289,000 325,000 -1.02%
-
Tax Rate 25.41% 41.56% 32.98% 34.20% 31.02% 24.74% 26.30% -
Total Cost 2,206,000 2,315,000 2,090,000 2,095,000 2,108,000 2,159,000 1,938,000 9.02%
-
Net Worth 6,264,119 6,342,420 6,499,023 6,574,067 6,652,330 6,730,593 6,730,593 -4.67%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 313,205 391,507 391,507 391,313 391,313 391,313 313,050 0.03%
Div Payout % 97.88% 163.13% 124.29% 118.94% 131.31% 135.40% 96.32% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 6,264,119 6,342,420 6,499,023 6,574,067 6,652,330 6,730,593 6,730,593 -4.67%
NOSH 7,830,148 7,830,148 7,830,148 7,826,271 7,826,271 7,826,271 7,826,271 0.03%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.67% 9.36% 13.10% 13.57% 12.39% 11.81% 14.36% -
ROE 5.11% 3.78% 4.85% 5.00% 4.48% 4.29% 4.83% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.26 32.62 30.71 30.97 30.74 31.28 28.92 7.56%
EPS 4.10 3.10 4.00 4.20 3.80 3.70 4.20 -1.59%
DPS 4.00 5.00 5.00 5.00 5.00 5.00 4.00 0.00%
NAPS 0.80 0.81 0.83 0.84 0.85 0.86 0.86 -4.71%
Adjusted Per Share Value based on latest NOSH - 7,826,271
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.25 32.61 30.70 30.95 30.72 31.25 28.89 7.61%
EPS 4.09 3.06 4.02 4.20 3.80 3.69 4.15 -0.96%
DPS 4.00 5.00 5.00 5.00 5.00 5.00 4.00 0.00%
NAPS 0.7997 0.8097 0.8297 0.8393 0.8493 0.8592 0.8592 -4.67%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.13 3.84 3.51 3.30 3.93 4.85 4.69 -
P/RPS 12.80 11.77 11.43 10.65 12.78 15.51 16.22 -14.61%
P/EPS 101.06 125.28 87.25 78.50 103.21 131.34 112.94 -7.14%
EY 0.99 0.80 1.15 1.27 0.97 0.76 0.89 7.36%
DY 0.97 1.30 1.42 1.52 1.27 1.03 0.85 9.21%
P/NAPS 5.16 4.74 4.23 3.93 4.62 5.64 5.45 -3.58%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 23/02/23 04/11/22 28/07/22 28/04/22 24/02/22 29/10/21 -
Price 4.36 4.06 3.79 3.62 3.81 4.02 4.67 -
P/RPS 13.52 12.45 12.34 11.69 12.39 12.85 16.15 -11.18%
P/EPS 106.69 132.46 94.21 86.11 100.06 108.86 112.46 -3.45%
EY 0.94 0.75 1.06 1.16 1.00 0.92 0.89 3.71%
DY 0.92 1.23 1.32 1.38 1.31 1.24 0.86 4.60%
P/NAPS 5.45 5.01 4.57 4.31 4.48 4.67 5.43 0.24%

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