[MAXIS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,954,000 8,817,000 8,387,000 7,582,000 5.69%
PBT 2,903,000 3,145,000 3,484,000 711,000 59.76%
Tax -425,000 -842,000 -722,000 -291,000 13.44%
NP 2,478,000 2,303,000 2,762,000 420,000 80.59%
-
NP to SH 2,473,000 2,301,000 2,762,000 420,000 80.47%
-
Tax Rate 14.64% 26.77% 20.72% 40.93% -
Total Cost 6,476,000 6,514,000 5,625,000 7,162,000 -3.29%
-
Net Worth 7,334,193 8,076,301 8,691,830 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,997,481 3,008,662 1,871,865 - -
Div Payout % 121.21% 130.75% 67.77% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,334,193 8,076,301 8,691,830 0 -
NOSH 7,483,871 7,547,945 7,492,957 5,333,333 11.94%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 27.67% 26.12% 32.93% 5.54% -
ROE 33.72% 28.49% 31.78% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 119.64 116.81 111.93 142.16 -5.58%
EPS 33.04 30.49 36.86 7.88 61.18%
DPS 40.00 40.00 25.00 0.00 -
NAPS 0.98 1.07 1.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,333,333
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 114.31 112.56 107.07 96.79 5.69%
EPS 31.57 29.38 35.26 5.36 80.49%
DPS 38.27 38.41 23.90 0.00 -
NAPS 0.9363 1.031 1.1096 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/06/12 30/06/11 30/06/10 - -
Price 6.39 5.48 5.28 0.00 -
P/RPS 5.34 4.69 4.72 0.00 -
P/EPS 19.34 17.98 14.32 0.00 -
EY 5.17 5.56 6.98 0.00 -
DY 6.26 7.30 4.73 0.00 -
P/NAPS 6.52 5.12 4.55 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/08/12 25/08/11 30/08/10 - -
Price 7.04 5.42 5.38 0.00 -
P/RPS 5.88 4.64 4.81 0.00 -
P/EPS 21.30 17.78 14.60 0.00 -
EY 4.69 5.62 6.85 0.00 -
DY 5.68 7.38 4.65 0.00 -
P/NAPS 7.18 5.07 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