[MAXIS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.66%
YoY- -16.96%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,224,000 2,239,000 2,294,000 2,327,000 2,306,000 2,216,000 2,216,000 0.23%
PBT 428,000 667,000 735,000 666,000 547,000 632,000 630,000 -22.66%
Tax -136,000 -193,000 -205,000 -190,000 -169,000 -189,000 -164,000 -11.70%
NP 292,000 474,000 530,000 476,000 378,000 443,000 466,000 -26.71%
-
NP to SH 290,000 472,000 528,000 475,000 378,000 442,000 464,000 -26.83%
-
Tax Rate 31.78% 28.94% 27.89% 28.53% 30.90% 29.91% 26.03% -
Total Cost 1,932,000 1,765,000 1,764,000 1,851,000 1,928,000 1,773,000 1,750,000 6.79%
-
Net Worth 5,948,717 6,218,412 6,335,999 7,011,904 7,106,399 7,266,779 7,334,193 -12.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,189,743 599,365 603,428 603,174 1,209,600 599,322 598,709 57.86%
Div Payout % 410.26% 126.98% 114.29% 126.98% 320.00% 135.59% 129.03% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,948,717 6,218,412 6,335,999 7,011,904 7,106,399 7,266,779 7,334,193 -12.99%
NOSH 7,435,897 7,492,063 7,542,857 7,539,682 7,560,000 7,491,525 7,483,871 -0.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.13% 21.17% 23.10% 20.46% 16.39% 19.99% 21.03% -
ROE 4.88% 7.59% 8.33% 6.77% 5.32% 6.08% 6.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.91 29.88 30.41 30.86 30.50 29.58 29.61 0.67%
EPS 3.90 6.30 7.00 6.30 5.00 5.90 6.20 -26.52%
DPS 16.00 8.00 8.00 8.00 16.00 8.00 8.00 58.53%
NAPS 0.80 0.83 0.84 0.93 0.94 0.97 0.98 -12.62%
Adjusted Per Share Value based on latest NOSH - 7,539,682
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.39 28.58 29.29 29.71 29.44 28.29 28.29 0.23%
EPS 3.70 6.03 6.74 6.06 4.83 5.64 5.92 -26.83%
DPS 15.19 7.65 7.70 7.70 15.44 7.65 7.64 57.91%
NAPS 0.7594 0.7939 0.8089 0.8952 0.9072 0.9277 0.9363 -12.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.27 7.00 6.87 6.53 6.65 6.92 6.39 -
P/RPS 24.31 23.42 22.59 21.16 21.80 23.39 21.58 8.24%
P/EPS 186.41 111.11 98.14 103.65 133.00 117.29 103.06 48.29%
EY 0.54 0.90 1.02 0.96 0.75 0.85 0.97 -32.25%
DY 2.20 1.14 1.16 1.23 2.41 1.16 1.25 45.62%
P/NAPS 9.09 8.43 8.18 7.02 7.07 7.13 6.52 24.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 12/11/13 06/08/13 09/05/13 26/02/13 28/11/12 30/08/12 -
Price 6.96 7.12 7.15 6.97 6.35 6.50 7.04 -
P/RPS 23.27 23.82 23.51 22.58 20.82 21.97 23.78 -1.43%
P/EPS 178.46 113.02 102.14 110.63 127.00 110.17 113.55 35.06%
EY 0.56 0.88 0.98 0.90 0.79 0.91 0.88 -25.95%
DY 2.30 1.12 1.12 1.15 2.52 1.23 1.14 59.46%
P/NAPS 8.70 8.58 8.51 7.49 6.76 6.70 7.18 13.61%

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