[MAXIS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
06-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -24.5%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,166,000 2,110,000 2,149,000 2,123,000 2,065,000 2,082,000 2,119,000 1.47%
PBT 566,000 631,000 590,000 502,000 643,000 634,000 657,000 -9.45%
Tax -144,000 -188,000 -178,000 -167,000 -192,000 -183,000 -169,000 -10.11%
NP 422,000 443,000 412,000 335,000 451,000 451,000 488,000 -9.22%
-
NP to SH 420,000 441,000 410,000 339,000 449,000 446,000 484,000 -9.01%
-
Tax Rate 25.44% 29.79% 30.17% 33.27% 29.86% 28.86% 25.72% -
Total Cost 1,744,000 1,667,000 1,737,000 1,788,000 1,614,000 1,631,000 1,631,000 4.56%
-
Net Worth 4,050,000 3,961,525 4,472,727 4,745,999 4,939,000 5,140,338 5,974,375 -22.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 375,000 373,728 372,727 1,205,333 598,666 604,745 604,999 -27.28%
Div Payout % 89.29% 84.75% 90.91% 355.56% 133.33% 135.59% 125.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,050,000 3,961,525 4,472,727 4,745,999 4,939,000 5,140,338 5,974,375 -22.81%
NOSH 7,500,000 7,474,576 7,454,545 7,533,333 7,483,333 7,559,321 7,562,499 -0.55%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.48% 21.00% 19.17% 15.78% 21.84% 21.66% 23.03% -
ROE 10.37% 11.13% 9.17% 7.14% 9.09% 8.68% 8.10% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.88 28.23 28.83 28.18 27.59 27.54 28.02 2.03%
EPS 5.60 5.90 5.50 4.50 6.00 5.90 6.40 -8.50%
DPS 5.00 5.00 5.00 16.00 8.00 8.00 8.00 -26.87%
NAPS 0.54 0.53 0.60 0.63 0.66 0.68 0.79 -22.38%
Adjusted Per Share Value based on latest NOSH - 7,533,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.65 26.94 27.43 27.10 26.36 26.58 27.05 1.47%
EPS 5.36 5.63 5.23 4.33 5.73 5.69 6.18 -9.04%
DPS 4.79 4.77 4.76 15.39 7.64 7.72 7.72 -27.23%
NAPS 0.517 0.5057 0.571 0.6059 0.6305 0.6562 0.7627 -22.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.55 6.37 7.19 6.85 6.48 6.75 6.96 -
P/RPS 22.68 22.57 24.94 24.31 23.48 24.51 24.84 -5.87%
P/EPS 116.96 107.97 130.73 152.22 108.00 114.41 108.75 4.96%
EY 0.85 0.93 0.76 0.66 0.93 0.87 0.92 -5.13%
DY 0.76 0.78 0.70 2.34 1.23 1.19 1.15 -24.10%
P/NAPS 12.13 12.02 11.98 10.87 9.82 9.93 8.81 23.73%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 28/10/15 15/07/15 27/04/15 06/02/15 13/11/14 22/07/14 07/05/14 -
Price 6.65 6.52 7.13 6.99 6.90 6.74 6.98 -
P/RPS 23.03 23.10 24.73 24.80 25.00 24.47 24.91 -5.09%
P/EPS 118.75 110.51 129.64 155.33 115.00 114.24 109.06 5.83%
EY 0.84 0.90 0.77 0.64 0.87 0.88 0.92 -5.87%
DY 0.75 0.77 0.70 2.29 1.16 1.19 1.15 -24.77%
P/NAPS 12.31 12.30 11.88 11.10 10.45 9.91 8.84 24.67%

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