[MAXIS] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

19-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -72.93%

YoY- 7.38%

Quarter Report

Maxis Berhad Q12023.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Cumulative Result
Revenue	2,603,000	2,526,000	2,406,000	2,228,000	2,341,000	2,232,000	2,237,000	2.55%
YoY %	3.05%	4.99%	7.99%	-4.83%	4.88%	-0.22%	-	-
Horiz. %	116.36%	112.92%	107.55%	99.60%	104.65%	99.78%	100.00%	-
PBT	479,000	429,000	432,000	453,000	475,000	544,000	693,000	-5.96%
YoY %	11.66%	-0.69%	-4.64%	-4.63%	-12.68%	-21.50%	-	-
Horiz. %	69.12%	61.90%	62.34%	65.37%	68.54%	78.50%	100.00%	-
Tax	-126,000	-109,000	-134,000	-119,000	-117,000	-135,000	-170,000	-4.86%
YoY %	-15.60%	18.66%	-12.61%	-1.71%	13.33%	20.59%	-	-
Horiz. %	74.12%	64.12%	78.82%	70.00%	68.82%	79.41%	100.00%	-
NP	353,000	320,000	298,000	334,000	358,000	409,000	523,000	-6.33%
YoY %	10.31%	7.38%	-10.78%	-6.70%	-12.47%	-21.80%	-	-
Horiz. %	67.50%	61.19%	56.98%	63.86%	68.45%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	353,000	320,000	298,000	334,000	358,000	409,000	523,000	-6.33%
YoY %	10.31%	7.38%	-10.78%	-6.70%	-12.47%	-21.80%	-	-
Horiz. %	67.50%	61.19%	56.98%	63.86%	68.45%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	25.41%	31.02%	26.27%	24.63%	24.82%	24.53%	-
YoY %	3.50%	-18.09%	18.08%	6.66%	-0.77%	1.18%	-	-
Horiz. %	107.22%	103.59%	126.46%	107.09%	100.41%	101.18%	100.00%	-
Total Cost	2,250,000	2,206,000	2,108,000	1,894,000	1,983,000	1,823,000	1,714,000	4.63%
YoY %	1.99%	4.65%	11.30%	-4.49%	8.78%	6.36%	-	-
Horiz. %	131.27%	128.70%	122.99%	110.50%	115.69%	106.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,795,737	6,264,119	6,652,330	7,040,733	7,038,448	7,110,740	7,028,099	-3.15%
YoY %	-7.48%	-5.84%	-5.52%	0.03%	-1.02%	1.18%	-	-
Horiz. %	82.47%	89.13%	94.65%	100.18%	100.15%	101.18%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	313,283	313,205	391,313	312,921	312,819	390,700	390,450	-3.60%
YoY %	0.02%	-19.96%	25.05%	0.03%	-19.93%	0.06%	-	-
Horiz. %	80.24%	80.22%	100.22%	80.14%	80.12%	100.06%	100.00%	-
Div Payout %	88.75%	97.88%	131.31%	93.69%	87.38%	95.53%	74.66%	-
YoY %	-9.33%	-25.46%	40.15%	7.22%	-8.53%	27.95%	-	-
Horiz. %	118.87%	131.10%	175.88%	125.49%	117.04%	127.95%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	5,795,737	6,264,119	6,652,330	7,040,733	7,038,448	7,110,740	7,028,099	-3.15%
YoY %	-7.48%	-5.84%	-5.52%	0.03%	-1.02%	1.18%	-	-
Horiz. %	82.47%	89.13%	94.65%	100.18%	100.15%	101.18%	100.00%	-
NOSH	7,832,077	7,830,148	7,826,271	7,823,037	7,820,498	7,816,651	7,810,564	0.04%
YoY %	0.02%	0.05%	0.04%	0.03%	0.05%	0.08%	-	-
Horiz. %	100.28%	100.25%	100.20%	100.16%	100.13%	100.08%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	13.56%	12.67%	12.39%	14.99%	15.29%	18.32%	23.38%	-
YoY %	7.02%	2.26%	-17.34%	-1.96%	-16.54%	-21.64%	-	-
Horiz. %	58.00%	54.19%	52.99%	64.11%	65.40%	78.36%	100.00%	-
ROE	6.09%	5.11%	4.48%	4.74%	5.09%	5.75%	7.44%	-
YoY %	19.18%	14.06%	-5.49%	-6.88%	-11.48%	-22.72%	-	-
Horiz. %	81.85%	68.68%	60.22%	63.71%	68.41%	77.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	33.24	32.26	30.74	28.48	29.93	28.56	28.65	2.50%
YoY %	3.04%	4.94%	7.94%	-4.84%	4.80%	-0.31%	-	-
Horiz. %	116.02%	112.60%	107.29%	99.41%	104.47%	99.69%	100.00%	-
EPS	4.50	4.10	3.80	4.30	4.60	5.20	6.70	-6.41%
YoY %	9.76%	7.89%	-11.63%	-6.52%	-11.54%	-22.39%	-	-
Horiz. %	67.16%	61.19%	56.72%	64.18%	68.66%	77.61%	100.00%	-
DPS	4.00	4.00	5.00	4.00	4.00	5.00	5.00	-3.64%
YoY %	0.00%	-20.00%	25.00%	0.00%	-20.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	100.00%	80.00%	80.00%	100.00%	100.00%	-
NAPS	0.74	0.80	0.85	0.90	0.90	0.91	0.90	-3.20%
YoY %	-7.50%	-5.88%	-5.56%	0.00%	-1.10%	1.11%	-	-
Horiz. %	82.22%	88.89%	94.44%	100.00%	100.00%	101.11%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 7,830,148
RPS	33.23	32.25	30.72	28.44	29.89	28.49	28.56	2.55%
YoY %	3.04%	4.98%	8.02%	-4.85%	4.91%	-0.25%	-	-
Horiz. %	116.35%	112.92%	107.56%	99.58%	104.66%	99.75%	100.00%	-
EPS	4.51	4.09	3.80	4.26	4.57	5.22	6.68	-6.33%
YoY %	10.27%	7.63%	-10.80%	-6.78%	-12.45%	-21.86%	-	-
Horiz. %	67.51%	61.23%	56.89%	63.77%	68.41%	78.14%	100.00%	-
DPS	4.00	4.00	5.00	3.99	3.99	4.99	4.98	-3.58%
YoY %	0.00%	-20.00%	25.31%	0.00%	-20.04%	0.20%	-	-
Horiz. %	80.32%	80.32%	100.40%	80.12%	80.12%	100.20%	100.00%	-
NAPS	0.7399	0.7997	0.8493	0.8988	0.8985	0.9078	0.8972	-3.15%
YoY %	-7.48%	-5.84%	-5.51%	0.03%	-1.02%	1.18%	-	-
Horiz. %	82.47%	89.13%	94.66%	100.18%	100.14%	101.18%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	3.37	4.13	3.93	4.52	5.35	5.36	5.74	-
P/RPS	10.14	12.80	12.78	15.87	17.87	18.76	20.04	-10.72%
YoY %	-20.78%	0.16%	-19.47%	-11.19%	-4.74%	-6.39%	-	-
Horiz. %	50.60%	63.87%	63.77%	79.19%	89.17%	93.61%	100.00%	-
P/EPS	74.77	101.06	103.21	105.87	116.87	102.40	85.70	-2.24%
YoY %	-26.01%	-2.08%	-2.51%	-9.41%	14.13%	19.49%	-	-
Horiz. %	87.25%	117.92%	120.43%	123.54%	136.37%	119.49%	100.00%	-
EY	1.34	0.99	0.97	0.94	0.86	0.98	1.17	2.28%
YoY %	35.35%	2.06%	3.19%	9.30%	-12.24%	-16.24%	-	-
Horiz. %	114.53%	84.62%	82.91%	80.34%	73.50%	83.76%	100.00%	-
DY	1.19	0.97	1.27	0.88	0.75	0.93	0.87	5.35%
YoY %	22.68%	-23.62%	44.32%	17.33%	-19.35%	6.90%	-	-
Horiz. %	136.78%	111.49%	145.98%	101.15%	86.21%	106.90%	100.00%	-
P/NAPS	4.55	5.16	4.62	5.02	5.94	5.89	6.38	-5.47%
YoY %	-11.82%	11.69%	-7.97%	-15.49%	0.85%	-7.68%	-	-
Horiz. %	71.32%	80.88%	72.41%	78.68%	93.10%	92.32%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	17/05/24	19/05/23	28/04/22	23/04/21	24/04/20	26/04/19	19/04/18	-
Price	3.72	4.36	3.81	4.68	5.32	5.44	5.88	-
P/RPS	11.19	13.52	12.39	16.43	17.77	19.04	20.53	-9.61%
YoY %	-17.23%	9.12%	-24.59%	-7.54%	-6.67%	-7.26%	-	-
Horiz. %	54.51%	65.85%	60.35%	80.03%	86.56%	92.74%	100.00%	-
P/EPS	82.54	106.69	100.06	109.62	116.22	103.93	87.80	-1.02%
YoY %	-22.64%	6.63%	-8.72%	-5.68%	11.83%	18.37%	-	-
Horiz. %	94.01%	121.51%	113.96%	124.85%	132.37%	118.37%	100.00%	-
EY	1.21	0.94	1.00	0.91	0.86	0.96	1.14	0.99%
YoY %	28.72%	-6.00%	9.89%	5.81%	-10.42%	-15.79%	-	-
Horiz. %	106.14%	82.46%	87.72%	79.82%	75.44%	84.21%	100.00%	-
DY	1.08	0.92	1.31	0.85	0.75	0.92	0.85	4.06%
YoY %	17.39%	-29.77%	54.12%	13.33%	-18.48%	8.24%	-	-
Horiz. %	127.06%	108.24%	154.12%	100.00%	88.24%	108.24%	100.00%	-
P/NAPS	5.03	5.45	4.48	5.20	5.91	5.98	6.53	-4.25%
YoY %	-7.71%	21.65%	-13.85%	-12.01%	-1.17%	-8.42%	-	-
Horiz. %	77.03%	83.46%	68.61%	79.63%	90.51%	91.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos