[MAXIS] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 10.4%
YoY- -8.61%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,586,000 2,470,000 2,424,000 2,264,000 2,151,000 2,206,000 2,246,000 2.37%
PBT 483,000 453,000 500,000 484,000 458,000 539,000 635,000 -4.45%
Tax -127,000 -124,000 -171,000 -124,000 -115,000 -142,000 -157,000 -3.46%
NP 356,000 329,000 329,000 360,000 343,000 397,000 478,000 -4.78%
-
NP to SH 356,000 330,000 329,000 360,000 343,000 397,000 478,000 -4.78%
-
Tax Rate 26.29% 27.37% 34.20% 25.62% 25.11% 26.35% 24.72% -
Total Cost 2,230,000 2,141,000 2,095,000 1,904,000 1,808,000 1,809,000 1,768,000 3.94%
-
Net Worth 5,795,737 6,029,214 6,574,067 7,040,914 7,038,448 7,113,152 7,108,920 -3.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 313,283 313,205 391,313 312,929 312,819 390,832 390,600 -3.60%
Div Payout % 88.00% 94.91% 118.94% 86.92% 91.20% 98.45% 81.72% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 5,795,737 6,029,214 6,574,067 7,040,914 7,038,448 7,113,152 7,108,920 -3.34%
NOSH 7,832,077 7,830,148 7,826,271 7,823,238 7,820,498 7,816,651 7,816,628 0.03%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.77% 13.32% 13.57% 15.90% 15.95% 18.00% 21.28% -
ROE 6.14% 5.47% 5.00% 5.11% 4.87% 5.58% 6.72% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.02 31.54 30.97 28.94 27.50 28.22 28.75 2.33%
EPS 4.60 4.20 4.20 4.60 4.40 5.10 6.10 -4.59%
DPS 4.00 4.00 5.00 4.00 4.00 5.00 5.00 -3.64%
NAPS 0.74 0.77 0.84 0.90 0.90 0.91 0.91 -3.38%
Adjusted Per Share Value based on latest NOSH - 7,826,271
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.01 31.53 30.95 28.90 27.46 28.16 28.67 2.37%
EPS 4.54 4.21 4.20 4.60 4.38 5.07 6.10 -4.79%
DPS 4.00 4.00 5.00 3.99 3.99 4.99 4.99 -3.61%
NAPS 0.7399 0.7697 0.8393 0.8989 0.8985 0.9081 0.9075 -3.34%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.53 4.10 3.30 4.39 5.37 5.57 5.46 -
P/RPS 10.69 13.00 10.65 15.17 19.52 19.74 18.99 -9.12%
P/EPS 77.66 97.28 78.50 95.40 122.44 109.67 89.23 -2.28%
EY 1.29 1.03 1.27 1.05 0.82 0.91 1.12 2.38%
DY 1.13 0.98 1.52 0.91 0.74 0.90 0.92 3.48%
P/NAPS 4.77 5.32 3.93 4.88 5.97 6.12 6.00 -3.74%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 09/08/23 28/07/22 30/07/21 23/07/20 02/08/19 18/07/18 -
Price 3.50 3.98 3.62 4.35 5.29 5.55 5.55 -
P/RPS 10.60 12.62 11.69 15.03 19.23 19.67 19.30 -9.49%
P/EPS 77.00 94.44 86.11 94.53 120.61 109.28 90.70 -2.68%
EY 1.30 1.06 1.16 1.06 0.83 0.92 1.10 2.82%
DY 1.14 1.01 1.38 0.92 0.76 0.90 0.90 4.01%
P/NAPS 4.73 5.17 4.31 4.83 5.88 6.10 6.10 -4.14%

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