[MAXIS] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
08-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 0.2%
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,217,000 2,172,000 2,375,000 2,214,000 2,156,000 2,102,000 2,140,000 2.38%
PBT 727,000 780,000 673,000 675,000 680,000 648,000 734,000 -0.63%
Tax -173,000 -206,000 -171,000 -170,000 -175,000 -165,000 -214,000 -13.20%
NP 554,000 574,000 502,000 505,000 505,000 483,000 520,000 4.30%
-
NP to SH 554,000 574,000 502,000 504,000 503,000 488,000 518,000 4.57%
-
Tax Rate 23.80% 26.41% 25.41% 25.19% 25.74% 25.46% 29.16% -
Total Cost 1,663,000 1,598,000 1,873,000 1,709,000 1,651,000 1,619,000 1,620,000 1.76%
-
Net Worth 6,866,478 6,495,263 4,823,880 4,739,104 4,579,552 4,429,538 4,279,130 37.02%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 390,140 377,631 376,865 376,119 375,373 375,384 375,362 2.60%
Div Payout % 70.42% 65.79% 75.07% 74.63% 74.63% 76.92% 72.46% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,866,478 6,495,263 4,823,880 4,739,104 4,579,552 4,429,538 4,279,130 37.02%
NOSH 7,802,817 7,552,631 7,537,313 7,522,388 7,507,462 7,507,692 7,507,246 2.60%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.99% 26.43% 21.14% 22.81% 23.42% 22.98% 24.30% -
ROE 8.07% 8.84% 10.41% 10.63% 10.98% 11.02% 12.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.41 28.76 31.51 29.43 28.72 28.00 28.51 -0.23%
EPS 7.10 7.60 6.70 6.70 6.70 6.50 6.90 1.92%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.88 0.86 0.64 0.63 0.61 0.59 0.57 33.54%
Adjusted Per Share Value based on latest NOSH - 7,522,388
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.30 27.73 30.32 28.26 27.52 26.83 27.32 2.37%
EPS 7.07 7.33 6.41 6.43 6.42 6.23 6.61 4.58%
DPS 4.98 4.82 4.81 4.80 4.79 4.79 4.79 2.62%
NAPS 0.8766 0.8292 0.6158 0.605 0.5846 0.5655 0.5463 37.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 5.80 5.55 6.44 5.98 6.16 5.89 6.35 -
P/RPS 20.41 19.30 20.44 20.32 21.45 21.04 22.28 -5.67%
P/EPS 81.69 73.03 96.69 89.25 91.94 90.62 92.03 -7.63%
EY 1.22 1.37 1.03 1.12 1.09 1.10 1.09 7.79%
DY 0.86 0.90 0.78 0.84 0.81 0.85 0.79 5.81%
P/NAPS 6.59 6.45 10.06 9.49 10.10 9.98 11.14 -29.50%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 25/10/17 20/07/17 27/04/17 08/02/17 19/10/16 20/07/16 21/04/16 -
Price 5.74 5.53 6.44 6.29 6.01 6.12 5.95 -
P/RPS 20.20 19.23 20.44 21.37 20.93 21.86 20.87 -2.14%
P/EPS 80.85 72.76 96.69 93.88 89.70 94.15 86.23 -4.20%
EY 1.24 1.37 1.03 1.07 1.11 1.06 1.16 4.54%
DY 0.87 0.90 0.78 0.79 0.83 0.82 0.84 2.36%
P/NAPS 6.52 6.43 10.06 9.98 9.85 10.37 10.44 -26.91%

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