[MAXIS] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -48.15%
YoY- -52.42%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,285,000 2,206,000 2,232,000 2,445,000 2,264,000 2,246,000 2,237,000 1.42%
PBT 481,000 539,000 544,000 364,000 677,000 635,000 693,000 -21.59%
Tax -123,000 -142,000 -135,000 -98,000 -164,000 -157,000 -170,000 -19.38%
NP 358,000 397,000 409,000 266,000 513,000 478,000 523,000 -22.31%
-
NP to SH 358,000 397,000 409,000 266,000 513,000 478,000 523,000 -22.31%
-
Tax Rate 25.57% 26.35% 24.82% 26.92% 24.22% 24.72% 24.53% -
Total Cost 1,927,000 1,809,000 1,823,000 2,179,000 1,751,000 1,768,000 1,714,000 8.11%
-
Net Worth 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 7,108,920 7,028,099 0.83%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 391,024 390,832 390,700 390,700 390,700 390,600 390,450 0.09%
Div Payout % 109.22% 98.45% 95.53% 146.88% 76.16% 81.72% 74.66% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 7,108,920 7,028,099 0.83%
NOSH 7,820,498 7,816,651 7,816,651 7,816,650 7,816,628 7,816,628 7,810,564 0.08%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.67% 18.00% 18.32% 10.88% 22.66% 21.28% 23.38% -
ROE 5.03% 5.58% 5.75% 3.74% 7.06% 6.72% 7.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.22 28.22 28.56 31.29 28.97 28.75 28.65 1.32%
EPS 4.60 5.10 5.20 3.40 6.60 6.10 6.70 -22.15%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.91 0.91 0.91 0.91 0.93 0.91 0.90 0.73%
Adjusted Per Share Value based on latest NOSH - 7,816,650
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.17 28.16 28.49 31.21 28.90 28.67 28.56 1.41%
EPS 4.57 5.07 5.22 3.40 6.55 6.10 6.68 -22.34%
DPS 4.99 4.99 4.99 4.99 4.99 4.99 4.98 0.13%
NAPS 0.9085 0.9081 0.9078 0.9078 0.9277 0.9075 0.8972 0.83%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.60 5.57 5.36 5.35 5.84 5.46 5.74 -
P/RPS 19.17 19.74 18.76 17.10 20.16 18.99 20.04 -2.91%
P/EPS 122.33 109.67 102.40 157.16 88.95 89.23 85.70 26.74%
EY 0.82 0.91 0.98 0.64 1.12 1.12 1.17 -21.08%
DY 0.89 0.90 0.93 0.93 0.86 0.92 0.87 1.52%
P/NAPS 6.15 6.12 5.89 5.88 6.28 6.00 6.38 -2.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/10/19 02/08/19 26/04/19 15/02/19 18/10/18 18/07/18 19/04/18 -
Price 5.44 5.55 5.44 5.63 5.51 5.55 5.88 -
P/RPS 18.62 19.67 19.04 17.99 19.02 19.30 20.53 -6.29%
P/EPS 118.84 109.28 103.93 165.39 83.93 90.70 87.80 22.33%
EY 0.84 0.92 0.96 0.60 1.19 1.10 1.14 -18.40%
DY 0.92 0.90 0.92 0.89 0.91 0.90 0.85 5.41%
P/NAPS 5.98 6.10 5.98 6.19 5.92 6.10 6.53 -5.69%

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