Highlights

[MAXIS] YoY Quarter Result on 2018-12-31 [#4]

Stock [MAXIS]: MAXIS BHD
Announcement Date 15-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -48.15%    YoY -     -52.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,445,000 2,150,000 2,214,000 2,176,000 2,123,000 2,224,000 2,306,000 0.98%
  YoY % 13.72% -2.89% 1.75% 2.50% -4.54% -3.56% -
  Horiz. % 106.03% 93.24% 96.01% 94.36% 92.06% 96.44% 100.00%
PBT 364,000 710,000 675,000 673,000 502,000 428,000 547,000 -6.56%
  YoY % -48.73% 5.19% 0.30% 34.06% 17.29% -21.76% -
  Horiz. % 66.54% 129.80% 123.40% 123.03% 91.77% 78.24% 100.00%
Tax -98,000 -151,000 -170,000 -203,000 -167,000 -136,000 -169,000 -8.68%
  YoY % 35.10% 11.18% 16.26% -21.56% -22.79% 19.53% -
  Horiz. % 57.99% 89.35% 100.59% 120.12% 98.82% 80.47% 100.00%
NP 266,000 559,000 505,000 470,000 335,000 292,000 378,000 -5.69%
  YoY % -52.42% 10.69% 7.45% 40.30% 14.73% -22.75% -
  Horiz. % 70.37% 147.88% 133.60% 124.34% 88.62% 77.25% 100.00%
NP to SH 266,000 559,000 504,000 468,000 339,000 290,000 378,000 -5.69%
  YoY % -52.42% 10.91% 7.69% 38.05% 16.90% -23.28% -
  Horiz. % 70.37% 147.88% 133.33% 123.81% 89.68% 76.72% 100.00%
Tax Rate 26.92 % 21.27 % 25.19 % 30.16 % 33.27 % 31.78 % 30.90 % -2.27%
  YoY % 26.56% -15.56% -16.48% -9.35% 4.69% 2.85% -
  Horiz. % 87.12% 68.83% 81.52% 97.61% 107.67% 102.85% 100.00%
Total Cost 2,179,000 1,591,000 1,709,000 1,706,000 1,788,000 1,932,000 1,928,000 2.06%
  YoY % 36.96% -6.90% 0.18% -4.59% -7.45% 0.21% -
  Horiz. % 113.02% 82.52% 88.64% 88.49% 92.74% 100.21% 100.00%
Net Worth 7,110,740 7,028,099 4,739,104 4,227,096 4,745,999 5,948,717 7,106,399 0.01%
  YoY % 1.18% 48.30% 12.11% -10.93% -20.22% -16.29% -
  Horiz. % 100.06% 98.90% 66.69% 59.48% 66.78% 83.71% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 390,700 390,450 376,119 377,419 1,205,333 1,189,743 1,209,600 -17.16%
  YoY % 0.06% 3.81% -0.34% -68.69% 1.31% -1.64% -
  Horiz. % 32.30% 32.28% 31.09% 31.20% 99.65% 98.36% 100.00%
Div Payout % 146.88 % 69.85 % 74.63 % 80.65 % 355.56 % 410.26 % 320.00 % -12.17%
  YoY % 110.28% -6.40% -7.46% -77.32% -13.33% 28.21% -
  Horiz. % 45.90% 21.83% 23.32% 25.20% 111.11% 128.21% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 7,110,740 7,028,099 4,739,104 4,227,096 4,745,999 5,948,717 7,106,399 0.01%
  YoY % 1.18% 48.30% 12.11% -10.93% -20.22% -16.29% -
  Horiz. % 100.06% 98.90% 66.69% 59.48% 66.78% 83.71% 100.00%
NOSH 7,814,000 7,809,000 7,522,388 7,548,387 7,533,333 7,435,897 7,560,000 0.55%
  YoY % 0.06% 3.81% -0.34% 0.20% 1.31% -1.64% -
  Horiz. % 103.36% 103.29% 99.50% 99.85% 99.65% 98.36% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.88 % 26.00 % 22.81 % 21.60 % 15.78 % 13.13 % 16.39 % -6.60%
  YoY % -58.15% 13.99% 5.60% 36.88% 20.18% -19.89% -
  Horiz. % 66.38% 158.63% 139.17% 131.79% 96.28% 80.11% 100.00%
ROE 3.74 % 7.95 % 10.63 % 11.07 % 7.14 % 4.88 % 5.32 % -5.70%
  YoY % -52.96% -25.21% -3.97% 55.04% 46.31% -8.27% -
  Horiz. % 70.30% 149.44% 199.81% 208.08% 134.21% 91.73% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.29 27.53 29.43 28.83 28.18 29.91 30.50 0.43%
  YoY % 13.66% -6.46% 2.08% 2.31% -5.78% -1.93% -
  Horiz. % 102.59% 90.26% 96.49% 94.52% 92.39% 98.07% 100.00%
EPS 3.40 7.20 6.70 6.20 4.50 3.90 5.00 -6.22%
  YoY % -52.78% 7.46% 8.06% 37.78% 15.38% -22.00% -
  Horiz. % 68.00% 144.00% 134.00% 124.00% 90.00% 78.00% 100.00%
DPS 5.00 5.00 5.00 5.00 16.00 16.00 16.00 -17.62%
  YoY % 0.00% 0.00% 0.00% -68.75% 0.00% 0.00% -
  Horiz. % 31.25% 31.25% 31.25% 31.25% 100.00% 100.00% 100.00%
NAPS 0.9100 0.9000 0.6300 0.5600 0.6300 0.8000 0.9400 -0.54%
  YoY % 1.11% 42.86% 12.50% -11.11% -21.25% -14.89% -
  Horiz. % 96.81% 95.74% 67.02% 59.57% 67.02% 85.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,820,498
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.26 27.49 28.31 27.82 27.15 28.44 29.49 0.98%
  YoY % 13.71% -2.90% 1.76% 2.47% -4.54% -3.56% -
  Horiz. % 106.00% 93.22% 96.00% 94.34% 92.07% 96.44% 100.00%
EPS 3.40 7.15 6.44 5.98 4.33 3.71 4.83 -5.68%
  YoY % -52.45% 11.02% 7.69% 38.11% 16.71% -23.19% -
  Horiz. % 70.39% 148.03% 133.33% 123.81% 89.65% 76.81% 100.00%
DPS 5.00 4.99 4.81 4.83 15.41 15.21 15.47 -17.15%
  YoY % 0.20% 3.74% -0.41% -68.66% 1.31% -1.68% -
  Horiz. % 32.32% 32.26% 31.09% 31.22% 99.61% 98.32% 100.00%
NAPS 0.9092 0.8987 0.6060 0.5405 0.6069 0.7607 0.9087 0.01%
  YoY % 1.17% 48.30% 12.12% -10.94% -20.22% -16.29% -
  Horiz. % 100.06% 98.90% 66.69% 59.48% 66.79% 83.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.3500 6.0100 5.9800 6.8000 6.8500 7.2700 6.6500 -
P/RPS 17.10 21.83 20.32 23.59 24.31 24.31 21.80 -3.96%
  YoY % -21.67% 7.43% -13.86% -2.96% 0.00% 11.51% -
  Horiz. % 78.44% 100.14% 93.21% 108.21% 111.51% 111.51% 100.00%
P/EPS 157.16 83.96 89.25 109.68 152.22 186.41 133.00 2.82%
  YoY % 87.18% -5.93% -18.63% -27.95% -18.34% 40.16% -
  Horiz. % 118.17% 63.13% 67.11% 82.47% 114.45% 140.16% 100.00%
EY 0.64 1.19 1.12 0.91 0.66 0.54 0.75 -2.61%
  YoY % -46.22% 6.25% 23.08% 37.88% 22.22% -28.00% -
  Horiz. % 85.33% 158.67% 149.33% 121.33% 88.00% 72.00% 100.00%
DY 0.93 0.83 0.84 0.74 2.34 2.20 2.41 -14.67%
  YoY % 12.05% -1.19% 13.51% -68.38% 6.36% -8.71% -
  Horiz. % 38.59% 34.44% 34.85% 30.71% 97.10% 91.29% 100.00%
P/NAPS 5.88 6.68 9.49 12.14 10.87 9.09 7.07 -3.02%
  YoY % -11.98% -29.61% -21.83% 11.68% 19.58% 28.57% -
  Horiz. % 83.17% 94.48% 134.23% 171.71% 153.75% 128.57% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 08/02/18 08/02/17 04/02/16 06/02/15 11/02/14 26/02/13 -
Price 5.6300 6.0700 6.2900 6.1500 6.9900 6.9600 6.3500 -
P/RPS 17.99 22.05 21.37 21.33 24.80 23.27 20.82 -2.40%
  YoY % -18.41% 3.18% 0.19% -13.99% 6.57% 11.77% -
  Horiz. % 86.41% 105.91% 102.64% 102.45% 119.12% 111.77% 100.00%
P/EPS 165.39 84.80 93.88 99.19 155.33 178.46 127.00 4.50%
  YoY % 95.04% -9.67% -5.35% -36.14% -12.96% 40.52% -
  Horiz. % 130.23% 66.77% 73.92% 78.10% 122.31% 140.52% 100.00%
EY 0.60 1.18 1.07 1.01 0.64 0.56 0.79 -4.48%
  YoY % -49.15% 10.28% 5.94% 57.81% 14.29% -29.11% -
  Horiz. % 75.95% 149.37% 135.44% 127.85% 81.01% 70.89% 100.00%
DY 0.89 0.82 0.79 0.81 2.29 2.30 2.52 -15.92%
  YoY % 8.54% 3.80% -2.47% -64.63% -0.43% -8.73% -
  Horiz. % 35.32% 32.54% 31.35% 32.14% 90.87% 91.27% 100.00%
P/NAPS 6.19 6.74 9.98 10.98 11.10 8.70 6.76 -1.46%
  YoY % -8.16% -32.46% -9.11% -1.08% 27.59% 28.70% -
  Horiz. % 91.57% 99.70% 147.63% 162.43% 164.20% 128.70% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

310  316  549  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers