[MAXIS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
23-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 4.7%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,448,000 2,263,000 2,264,000 2,228,000 2,261,000 2,213,000 2,151,000 8.97%
PBT 384,000 441,000 484,000 453,000 431,000 492,000 458,000 -11.05%
Tax -95,000 -116,000 -124,000 -119,000 -112,000 -127,000 -115,000 -11.92%
NP 289,000 325,000 360,000 334,000 319,000 365,000 343,000 -10.76%
-
NP to SH 289,000 325,000 360,000 334,000 319,000 365,000 343,000 -10.76%
-
Tax Rate 24.74% 26.30% 25.62% 26.27% 25.99% 25.81% 25.11% -
Total Cost 2,159,000 1,938,000 1,904,000 1,894,000 1,942,000 1,848,000 1,808,000 12.51%
-
Net Worth 6,730,593 6,730,593 7,040,914 7,040,733 7,040,733 7,118,964 7,038,448 -2.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 391,313 313,050 312,929 312,921 391,151 312,921 312,819 16.04%
Div Payout % 135.40% 96.32% 86.92% 93.69% 122.62% 85.73% 91.20% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,730,593 6,730,593 7,040,914 7,040,733 7,040,733 7,118,964 7,038,448 -2.92%
NOSH 7,826,271 7,826,271 7,823,238 7,823,037 7,823,037 7,823,037 7,820,498 0.04%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.81% 14.36% 15.90% 14.99% 14.11% 16.49% 15.95% -
ROE 4.29% 4.83% 5.11% 4.74% 4.53% 5.13% 4.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.28 28.92 28.94 28.48 28.90 28.29 27.50 8.94%
EPS 3.70 4.20 4.60 4.30 4.10 4.70 4.40 -10.88%
DPS 5.00 4.00 4.00 4.00 5.00 4.00 4.00 15.99%
NAPS 0.86 0.86 0.90 0.90 0.90 0.91 0.90 -2.97%
Adjusted Per Share Value based on latest NOSH - 7,823,037
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.25 28.89 28.90 28.44 28.86 28.25 27.46 8.97%
EPS 3.69 4.15 4.60 4.26 4.07 4.66 4.38 -10.77%
DPS 5.00 4.00 3.99 3.99 4.99 3.99 3.99 16.18%
NAPS 0.8592 0.8592 0.8989 0.8988 0.8988 0.9088 0.8985 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.85 4.69 4.39 4.52 5.05 5.08 5.37 -
P/RPS 15.51 16.22 15.17 15.87 17.47 17.96 19.52 -14.17%
P/EPS 131.34 112.94 95.40 105.87 123.84 108.88 122.44 4.77%
EY 0.76 0.89 1.05 0.94 0.81 0.92 0.82 -4.92%
DY 1.03 0.85 0.91 0.88 0.99 0.79 0.74 24.58%
P/NAPS 5.64 5.45 4.88 5.02 5.61 5.58 5.97 -3.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/10/21 30/07/21 23/04/21 26/02/21 23/10/20 23/07/20 -
Price 4.02 4.67 4.35 4.68 4.75 4.98 5.29 -
P/RPS 12.85 16.15 15.03 16.43 16.43 17.60 19.23 -23.51%
P/EPS 108.86 112.46 94.53 109.62 116.49 106.74 120.61 -6.58%
EY 0.92 0.89 1.06 0.91 0.86 0.94 0.83 7.08%
DY 1.24 0.86 0.92 0.85 1.05 0.80 0.76 38.46%
P/NAPS 4.67 5.43 4.83 5.20 5.28 5.47 5.88 -14.20%

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