[MAXIS] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 16.49%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 8,389,000 9,084,000 8,967,000 8,800,000 8,869,000 7,611,000 7,184,000 2.61%
PBT 2,436,000 2,496,000 2,576,000 3,004,000 3,132,000 1,939,000 5,000 180.37%
Tax -711,000 -724,000 -716,000 -473,000 -837,000 -361,000 -106,000 37.30%
NP 1,725,000 1,772,000 1,860,000 2,531,000 2,295,000 1,578,000 -101,000 -
-
NP to SH 1,718,000 1,765,000 1,856,000 2,527,000 2,295,000 1,578,000 -101,000 -
-
Tax Rate 29.19% 29.01% 27.80% 15.75% 26.72% 18.62% 2,120.00% -
Total Cost 6,664,000 7,312,000 7,107,000 6,269,000 6,574,000 6,033,000 7,285,000 -1.47%
-
Net Worth 4,726,375 6,008,510 7,063,319 8,098,397 8,699,999 6,878,462 6,272,631 -4.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,000,873 3,004,255 3,005,667 2,999,406 2,999,999 867,032 - -
Div Payout % 174.67% 170.21% 161.94% 118.69% 130.72% 54.95% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 4,726,375 6,008,510 7,063,319 8,098,397 8,699,999 6,878,462 6,272,631 -4.60%
NOSH 7,502,183 7,510,638 7,514,169 7,498,516 7,499,999 5,780,219 5,315,789 5.90%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.56% 19.51% 20.74% 28.76% 25.88% 20.73% -1.41% -
ROE 36.35% 29.38% 26.28% 31.20% 26.38% 22.94% -1.61% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 111.82 120.95 119.33 117.36 118.25 131.67 135.14 -3.10%
EPS 22.90 23.50 24.70 33.70 30.60 27.30 -1.90 -
DPS 40.00 40.00 40.00 40.00 40.00 15.00 0.00 -
NAPS 0.63 0.80 0.94 1.08 1.16 1.19 1.18 -9.92%
Adjusted Per Share Value based on latest NOSH - 7,500,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 107.10 115.97 114.48 112.34 113.22 97.16 91.71 2.61%
EPS 21.93 22.53 23.69 32.26 29.30 20.15 -1.29 -
DPS 38.31 38.35 38.37 38.29 38.30 11.07 0.00 -
NAPS 0.6034 0.7671 0.9017 1.0339 1.1107 0.8781 0.8008 -4.60%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 6.85 7.27 6.65 5.48 5.30 5.37 0.00 -
P/RPS 6.13 6.01 5.57 4.67 4.48 4.08 0.00 -
P/EPS 29.91 30.94 26.92 16.26 17.32 19.67 0.00 -
EY 3.34 3.23 3.71 6.15 5.77 5.08 0.00 -
DY 5.84 5.50 6.02 7.30 7.55 2.79 0.00 -
P/NAPS 10.87 9.09 7.07 5.07 4.57 4.51 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 06/02/15 11/02/14 26/02/13 24/02/12 28/02/11 25/02/10 - -
Price 6.99 6.96 6.35 5.99 5.43 5.52 0.00 -
P/RPS 6.25 5.75 5.32 5.10 4.59 4.19 0.00 -
P/EPS 30.52 29.62 25.71 17.77 17.75 20.22 0.00 -
EY 3.28 3.38 3.89 5.63 5.64 4.95 0.00 -
DY 5.72 5.75 6.30 6.68 7.37 2.72 0.00 -
P/NAPS 11.10 8.70 6.76 5.55 4.68 4.64 0.00 -

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