[MAXIS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.56%
YoY- -23.28%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,214,000 2,176,000 2,123,000 2,224,000 2,306,000 2,265,000 2,310,000 -0.70%
PBT 675,000 673,000 502,000 428,000 547,000 760,000 832,000 -3.42%
Tax -170,000 -203,000 -167,000 -136,000 -169,000 141,000 -222,000 -4.34%
NP 505,000 470,000 335,000 292,000 378,000 901,000 610,000 -3.09%
-
NP to SH 504,000 468,000 339,000 290,000 378,000 900,000 610,000 -3.12%
-
Tax Rate 25.19% 30.16% 33.27% 31.78% 30.90% -18.55% 26.68% -
Total Cost 1,709,000 1,706,000 1,788,000 1,932,000 1,928,000 1,364,000 1,700,000 0.08%
-
Net Worth 4,739,104 4,227,096 4,745,999 5,948,717 7,106,399 8,100,000 8,735,801 -9.68%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 376,119 377,419 1,205,333 1,189,743 1,209,600 1,200,000 1,204,938 -17.62%
Div Payout % 74.63% 80.65% 355.56% 410.26% 320.00% 133.33% 197.53% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,739,104 4,227,096 4,745,999 5,948,717 7,106,399 8,100,000 8,735,801 -9.68%
NOSH 7,522,388 7,548,387 7,533,333 7,435,897 7,560,000 7,500,000 7,530,863 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.81% 21.60% 15.78% 13.13% 16.39% 39.78% 26.41% -
ROE 10.63% 11.07% 7.14% 4.88% 5.32% 11.11% 6.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.43 28.83 28.18 29.91 30.50 30.20 30.67 -0.68%
EPS 6.70 6.20 4.50 3.90 5.00 12.00 8.10 -3.11%
DPS 5.00 5.00 16.00 16.00 16.00 16.00 16.00 -17.60%
NAPS 0.63 0.56 0.63 0.80 0.94 1.08 1.16 -9.66%
Adjusted Per Share Value based on latest NOSH - 7,435,897
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.26 27.78 27.10 28.39 29.44 28.92 29.49 -0.70%
EPS 6.43 5.97 4.33 3.70 4.83 11.49 7.79 -3.14%
DPS 4.80 4.82 15.39 15.19 15.44 15.32 15.38 -17.62%
NAPS 0.605 0.5396 0.6059 0.7594 0.9072 1.0341 1.1152 -9.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 5.98 6.80 6.85 7.27 6.65 5.48 5.30 -
P/RPS 20.32 23.59 24.31 24.31 21.80 18.15 17.28 2.73%
P/EPS 89.25 109.68 152.22 186.41 133.00 45.67 65.43 5.30%
EY 1.12 0.91 0.66 0.54 0.75 2.19 1.53 -5.06%
DY 0.84 0.74 2.34 2.20 2.41 2.92 3.02 -19.19%
P/NAPS 9.49 12.14 10.87 9.09 7.07 5.07 4.57 12.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 08/02/17 04/02/16 06/02/15 11/02/14 26/02/13 24/02/12 28/02/11 -
Price 6.29 6.15 6.99 6.96 6.35 5.99 5.43 -
P/RPS 21.37 21.33 24.80 23.27 20.82 19.83 17.70 3.18%
P/EPS 93.88 99.19 155.33 178.46 127.00 49.92 67.04 5.76%
EY 1.07 1.01 0.64 0.56 0.79 2.00 1.49 -5.36%
DY 0.79 0.81 2.29 2.30 2.52 2.67 2.95 -19.69%
P/NAPS 9.98 10.98 11.10 8.70 6.76 5.55 4.68 13.43%

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