[MAXIS] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
02-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -4.86%
YoY- -25.02%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 9,422,000 9,313,000 9,168,000 9,147,000 9,187,000 9,192,000 8,897,000 3.89%
PBT 1,967,000 2,036,000 1,928,000 2,124,000 2,220,000 2,369,000 2,715,000 -19.31%
Tax -499,000 -517,000 -498,000 -539,000 -554,000 -589,000 -642,000 -15.45%
NP 1,468,000 1,519,000 1,430,000 1,585,000 1,666,000 1,780,000 2,073,000 -20.53%
-
NP to SH 1,468,000 1,519,000 1,430,000 1,585,000 1,666,000 1,780,000 2,073,000 -20.53%
-
Tax Rate 25.37% 25.39% 25.83% 25.38% 24.95% 24.86% 23.65% -
Total Cost 7,954,000 7,794,000 7,738,000 7,562,000 7,521,000 7,412,000 6,824,000 10.74%
-
Net Worth 7,038,448 7,038,448 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 -2.10%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 1,485,702 1,563,582 1,563,257 1,562,932 1,562,700 1,562,450 1,562,200 -3.28%
Div Payout % 101.21% 102.93% 109.32% 98.61% 93.80% 87.78% 75.36% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 7,038,448 7,038,448 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 -2.10%
NOSH 7,820,498 7,820,498 7,820,498 7,816,651 7,816,651 7,816,650 7,816,628 0.03%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 15.58% 16.31% 15.60% 17.33% 18.13% 19.36% 23.30% -
ROE 20.86% 21.58% 20.09% 22.28% 23.43% 25.03% 28.53% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 120.48 119.08 117.23 117.02 117.57 117.64 113.86 3.83%
EPS 18.77 19.42 18.29 20.28 21.32 22.78 26.53 -20.58%
DPS 19.00 20.00 20.00 20.00 20.00 20.00 20.00 -3.35%
NAPS 0.90 0.90 0.91 0.91 0.91 0.91 0.93 -2.16%
Adjusted Per Share Value based on latest NOSH - 7,816,651
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 120.28 118.89 117.04 116.77 117.28 117.35 113.58 3.89%
EPS 18.74 19.39 18.26 20.23 21.27 22.72 26.46 -20.52%
DPS 18.97 19.96 19.96 19.95 19.95 19.95 19.94 -3.26%
NAPS 0.8985 0.8985 0.9085 0.9081 0.9078 0.9078 0.9277 -2.10%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 5.35 5.32 5.60 5.57 5.36 5.35 5.84 -
P/RPS 4.44 4.47 4.78 4.76 4.56 4.55 5.13 -9.17%
P/EPS 28.50 27.39 30.63 27.47 25.14 23.49 22.01 18.78%
EY 3.51 3.65 3.27 3.64 3.98 4.26 4.54 -15.75%
DY 3.55 3.76 3.57 3.59 3.73 3.74 3.42 2.51%
P/NAPS 5.94 5.91 6.15 6.12 5.89 5.88 6.28 -3.63%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/04/20 20/02/20 25/10/19 02/08/19 26/04/19 15/02/19 18/10/18 -
Price 5.31 5.40 5.44 5.44 5.44 5.63 5.51 -
P/RPS 4.41 4.53 4.64 4.65 4.63 4.79 4.84 -6.00%
P/EPS 28.29 27.80 29.75 26.83 25.52 24.72 20.77 22.85%
EY 3.54 3.60 3.36 3.73 3.92 4.05 4.81 -18.46%
DY 3.58 3.70 3.68 3.68 3.68 3.55 3.63 -0.91%
P/NAPS 5.90 6.00 5.98 5.98 5.98 6.19 5.92 -0.22%

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