[MAXIS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 12.97%

YoY- -48.85%

Quarter Report

Maxis Berhad Q32010.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Quarter Result
Revenue	2,158,000	2,133,000	2,310,000	2,216,000	2,191,000	2,152,000	2,211,000	-1.60%
YoY %	1.17%	-7.66%	4.24%	1.14%	1.81%	-2.67%	-	-
Horiz. %	97.60%	96.47%	104.48%	100.23%	99.10%	97.33%	100.00%	-
PBT	757,000	741,000	832,000	815,000	720,000	765,000	695,000	5.87%
YoY %	2.16%	-10.94%	2.09%	13.19%	-5.88%	10.07%	-	-
Horiz. %	108.92%	106.62%	119.71%	117.27%	103.60%	110.07%	100.00%	-
Tax	-205,000	-201,000	-222,000	-214,000	-188,000	-213,000	-192,000	4.47%
YoY %	-1.99%	9.46%	-3.74%	-13.83%	11.74%	-10.94%	-	-
Horiz. %	106.77%	104.69%	115.62%	111.46%	97.92%	110.94%	100.00%	-
NP	552,000	540,000	610,000	601,000	532,000	552,000	503,000	6.41%
YoY %	2.22%	-11.48%	1.50%	12.97%	-3.62%	9.74%	-	-
Horiz. %	109.74%	107.36%	121.27%	119.48%	105.77%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	551,000	539,000	610,000	601,000	532,000	552,000	503,000	6.28%
YoY %	2.23%	-11.64%	1.50%	12.97%	-3.62%	9.74%	-	-
Horiz. %	109.54%	107.16%	121.27%	119.48%	105.77%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.08%	27.13%	26.68%	26.26%	26.11%	27.84%	27.63%	-
YoY %	-0.18%	1.69%	1.60%	0.57%	-6.21%	0.76%	-	-
Horiz. %	98.01%	98.19%	96.56%	95.04%	94.50%	100.76%	100.00%	-
Total Cost	1,606,000	1,593,000	1,700,000	1,615,000	1,659,000	1,600,000	1,708,000	-4.03%
YoY %	0.82%	-6.29%	5.26%	-2.65%	3.69%	-6.32%	-	-
Horiz. %	94.03%	93.27%	99.53%	94.56%	97.13%	93.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,076,301	8,609,027	8,735,801	8,714,499	8,691,830	8,951,351	8,933,881	-6.52%
YoY %	-6.19%	-1.45%	0.24%	0.26%	-2.90%	0.20%	-	-
Horiz. %	90.40%	96.36%	97.78%	97.54%	97.29%	100.20%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	603,835	598,888	1,204,938	601,000	599,436	596,756	675,671	-7.23%
YoY %	0.83%	-50.30%	100.49%	0.26%	0.45%	-11.68%	-	-
Horiz. %	89.37%	88.64%	178.33%	88.95%	88.72%	88.32%	100.00%	-
Div Payout %	109.59%	111.11%	197.53%	100.00%	112.68%	108.11%	134.33%	-
YoY %	-1.37%	-43.75%	97.53%	-11.25%	4.23%	-19.52%	-	-
Horiz. %	81.58%	82.71%	147.05%	74.44%	83.88%	80.48%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	8,076,301	8,609,027	8,735,801	8,714,499	8,691,830	8,951,351	8,933,881	-6.52%
YoY %	-6.19%	-1.45%	0.24%	0.26%	-2.90%	0.20%	-	-
Horiz. %	90.40%	96.36%	97.78%	97.54%	97.29%	100.20%	100.00%	-
NOSH	7,547,945	7,486,111	7,530,863	7,512,500	7,492,957	7,459,459	7,507,462	0.36%
YoY %	0.83%	-0.59%	0.24%	0.26%	0.45%	-0.64%	-	-
Horiz. %	100.54%	99.72%	100.31%	100.07%	99.81%	99.36%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	25.58%	25.32%	26.41%	27.12%	24.28%	25.65%	22.75%	-
YoY %	1.03%	-4.13%	-2.62%	11.70%	-5.34%	12.75%	-	-
Horiz. %	112.44%	111.30%	116.09%	119.21%	106.73%	112.75%	100.00%	-
ROE	6.82%	6.26%	6.98%	6.90%	6.12%	6.17%	5.63%	-
YoY %	8.95%	-10.32%	1.16%	12.75%	-0.81%	9.59%	-	-
Horiz. %	121.14%	111.19%	123.98%	122.56%	108.70%	109.59%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	28.59	28.49	30.67	29.50	29.24	28.85	29.45	-1.96%
YoY %	0.35%	-7.11%	3.97%	0.89%	1.35%	-2.04%	-	-
Horiz. %	97.08%	96.74%	104.14%	100.17%	99.29%	97.96%	100.00%	-
EPS	7.30	7.20	8.10	8.00	7.10	7.40	6.70	5.90%
YoY %	1.39%	-11.11%	1.25%	12.68%	-4.05%	10.45%	-	-
Horiz. %	108.96%	107.46%	120.90%	119.40%	105.97%	110.45%	100.00%	-
DPS	8.00	8.00	16.00	8.00	8.00	8.00	9.00	-7.57%
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-11.11%	-	-
Horiz. %	88.89%	88.89%	177.78%	88.89%	88.89%	88.89%	100.00%	-
NAPS	1.07	1.15	1.16	1.16	1.16	1.20	1.19	-6.85%
YoY %	-6.96%	-0.86%	0.00%	0.00%	-3.33%	0.84%	-	-
Horiz. %	89.92%	96.64%	97.48%	97.48%	97.48%	100.84%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,512,500
RPS	27.55	27.23	29.49	28.29	27.97	27.47	28.23	-1.61%
YoY %	1.18%	-7.66%	4.24%	1.14%	1.82%	-2.69%	-	-
Horiz. %	97.59%	96.46%	104.46%	100.21%	99.08%	97.31%	100.00%	-
EPS	7.03	6.88	7.79	7.67	6.79	7.05	6.42	6.25%
YoY %	2.18%	-11.68%	1.56%	12.96%	-3.69%	9.81%	-	-
Horiz. %	109.50%	107.17%	121.34%	119.47%	105.76%	109.81%	100.00%	-
DPS	7.71	7.65	15.38	7.67	7.65	7.62	8.63	-7.25%
YoY %	0.78%	-50.26%	100.52%	0.26%	0.39%	-11.70%	-	-
Horiz. %	89.34%	88.64%	178.22%	88.88%	88.64%	88.30%	100.00%	-
NAPS	1.031	1.0991	1.1152	1.1125	1.1096	1.1428	1.1405	-6.52%
YoY %	-6.20%	-1.44%	0.24%	0.26%	-2.91%	0.20%	-	-
Horiz. %	90.40%	96.37%	97.78%	97.54%	97.29%	100.20%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	5.48	5.38	5.30	5.35	5.28	5.34	5.37	-
P/RPS	19.17	18.88	17.28	18.14	18.06	18.51	18.23	3.41%
YoY %	1.54%	9.26%	-4.74%	0.44%	-2.43%	1.54%	-	-
Horiz. %	105.16%	103.57%	94.79%	99.51%	99.07%	101.54%	100.00%	-
P/EPS	75.07	74.72	65.43	66.88	74.37	72.16	80.15	-4.28%
YoY %	0.47%	14.20%	-2.17%	-10.07%	3.06%	-9.97%	-	-
Horiz. %	93.66%	93.23%	81.63%	83.44%	92.79%	90.03%	100.00%	-
EY	1.33	1.34	1.53	1.50	1.34	1.39	1.25	4.23%
YoY %	-0.75%	-12.42%	2.00%	11.94%	-3.60%	11.20%	-	-
Horiz. %	106.40%	107.20%	122.40%	120.00%	107.20%	111.20%	100.00%	-
DY	1.46	1.49	3.02	1.50	1.52	1.50	1.68	-8.95%
YoY %	-2.01%	-50.66%	101.33%	-1.32%	1.33%	-10.71%	-	-
Horiz. %	86.90%	88.69%	179.76%	89.29%	90.48%	89.29%	100.00%	-
P/NAPS	5.12	4.68	4.57	4.61	4.55	4.45	4.51	8.85%
YoY %	9.40%	2.41%	-0.87%	1.32%	2.25%	-1.33%	-	-
Horiz. %	113.53%	103.77%	101.33%	102.22%	100.89%	98.67%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	5.42	5.42	5.43	5.29	5.38	5.22	5.52	-
P/RPS	18.96	19.02	17.70	17.93	18.40	18.09	18.74	0.78%
YoY %	-0.32%	7.46%	-1.28%	-2.55%	1.71%	-3.47%	-	-
Horiz. %	101.17%	101.49%	94.45%	95.68%	98.19%	96.53%	100.00%	-
P/EPS	74.25	75.28	67.04	66.13	75.77	70.54	82.39	-6.71%
YoY %	-1.37%	12.29%	1.38%	-12.72%	7.41%	-14.38%	-	-
Horiz. %	90.12%	91.37%	81.37%	80.26%	91.97%	85.62%	100.00%	-
EY	1.35	1.33	1.49	1.51	1.32	1.42	1.21	7.59%
YoY %	1.50%	-10.74%	-1.32%	14.39%	-7.04%	17.36%	-	-
Horiz. %	111.57%	109.92%	123.14%	124.79%	109.09%	117.36%	100.00%	-
DY	1.48	1.48	2.95	1.51	1.49	1.53	1.63	-6.24%
YoY %	0.00%	-49.83%	95.36%	1.34%	-2.61%	-6.13%	-	-
Horiz. %	90.80%	90.80%	180.98%	92.64%	91.41%	93.87%	100.00%	-
P/NAPS	5.07	4.71	4.68	4.56	4.64	4.35	4.64	6.10%
YoY %	7.64%	0.64%	2.63%	-1.72%	6.67%	-6.25%	-	-
Horiz. %	109.27%	101.51%	100.86%	98.28%	100.00%	93.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos