[MAXIS] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -23.81%
YoY- -16.96%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,742,000 2,554,000 2,448,000 2,261,000 2,590,000 2,445,000 2,150,000 4.13%
PBT 178,000 409,000 384,000 431,000 472,000 364,000 710,000 -20.58%
Tax -122,000 -170,000 -95,000 -112,000 -117,000 -98,000 -151,000 -3.49%
NP 56,000 239,000 289,000 319,000 355,000 266,000 559,000 -31.83%
-
NP to SH 56,000 240,000 289,000 319,000 355,000 266,000 559,000 -31.83%
-
Tax Rate 68.54% 41.56% 24.74% 25.99% 24.79% 26.92% 21.27% -
Total Cost 2,686,000 2,315,000 2,159,000 1,942,000 2,235,000 2,179,000 1,591,000 9.11%
-
Net Worth 5,717,416 6,342,420 6,730,593 7,040,733 7,038,448 7,110,740 7,028,099 -3.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 313,283 391,507 391,313 391,151 391,024 390,700 390,450 -3.60%
Div Payout % 559.43% 163.13% 135.40% 122.62% 110.15% 146.88% 69.85% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 5,717,416 6,342,420 6,730,593 7,040,733 7,038,448 7,110,740 7,028,099 -3.37%
NOSH 7,832,077 7,830,148 7,826,271 7,823,037 7,820,498 7,816,650 7,810,564 0.04%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.04% 9.36% 11.81% 14.11% 13.71% 10.88% 26.00% -
ROE 0.98% 3.78% 4.29% 4.53% 5.04% 3.74% 7.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.01 32.62 31.28 28.90 33.12 31.29 27.53 4.08%
EPS 0.70 3.10 3.70 4.10 4.50 3.40 7.20 -32.17%
DPS 4.00 5.00 5.00 5.00 5.00 5.00 5.00 -3.64%
NAPS 0.73 0.81 0.86 0.90 0.90 0.91 0.90 -3.42%
Adjusted Per Share Value based on latest NOSH - 7,830,148
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.01 32.61 31.25 28.86 33.06 31.21 27.45 4.13%
EPS 0.71 3.06 3.69 4.07 4.53 3.40 7.14 -31.92%
DPS 4.00 5.00 5.00 4.99 4.99 4.99 4.98 -3.58%
NAPS 0.7299 0.8097 0.8592 0.8988 0.8985 0.9078 0.8972 -3.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.85 3.84 4.85 5.05 5.32 5.35 6.01 -
P/RPS 11.00 11.77 15.51 17.47 16.06 17.10 21.83 -10.79%
P/EPS 538.46 125.28 131.34 123.84 117.20 157.16 83.96 36.28%
EY 0.19 0.80 0.76 0.81 0.85 0.64 1.19 -26.33%
DY 1.04 1.30 1.03 0.99 0.94 0.93 0.83 3.82%
P/NAPS 5.27 4.74 5.64 5.61 5.91 5.88 6.68 -3.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 24/02/22 26/02/21 20/02/20 15/02/19 08/02/18 -
Price 3.81 4.06 4.02 4.75 5.32 5.63 6.07 -
P/RPS 10.88 12.45 12.85 16.43 16.06 17.99 22.05 -11.10%
P/EPS 532.86 132.46 108.86 116.49 117.20 165.39 84.80 35.82%
EY 0.19 0.75 0.92 0.86 0.85 0.60 1.18 -26.23%
DY 1.05 1.23 1.24 1.05 0.94 0.89 0.82 4.20%
P/NAPS 5.22 5.01 4.67 5.28 5.91 6.19 6.74 -4.16%

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