[MAXIS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

20-Jul-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 94.21%

YoY- 18.21%

Quarter Report

Maxis Berhad Q22016.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	2,375,000	8,612,000	6,398,000	4,242,000	2,140,000	8,601,000	6,425,000	-48.46%
YoY %	-72.42%	34.60%	50.83%	98.22%	-75.12%	33.87%	-	-
Horiz. %	36.96%	134.04%	99.58%	66.02%	33.31%	133.87%	100.00%	-
PBT	673,000	2,737,000	2,062,000	1,382,000	734,000	2,460,000	1,787,000	-47.81%
YoY %	-75.41%	32.74%	49.20%	88.28%	-70.16%	37.66%	-	-
Horiz. %	37.66%	153.16%	115.39%	77.34%	41.07%	137.66%	100.00%	-
Tax	-171,000	-724,000	-554,000	-379,000	-214,000	-713,000	-510,000	-51.70%
YoY %	76.38%	-30.69%	-46.17%	-77.10%	69.99%	-39.80%	-	-
Horiz. %	33.53%	141.96%	108.63%	74.31%	41.96%	139.80%	100.00%	-
NP	502,000	2,013,000	1,508,000	1,003,000	520,000	1,747,000	1,277,000	-46.30%
YoY %	-75.06%	33.49%	50.35%	92.88%	-70.23%	36.81%	-	-
Horiz. %	39.31%	157.64%	118.09%	78.54%	40.72%	136.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	502,000	2,013,000	1,509,000	1,006,000	518,000	1,739,000	1,271,000	-46.13%
YoY %	-75.06%	33.40%	50.00%	94.21%	-70.21%	36.82%	-	-
Horiz. %	39.50%	158.38%	118.73%	79.15%	40.76%	136.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	26.45%	26.87%	27.42%	29.16%	28.98%	28.54%	-
YoY %	-3.93%	-1.56%	-2.01%	-5.97%	0.62%	1.54%	-	-
Horiz. %	89.03%	92.68%	94.15%	96.08%	102.17%	101.54%	100.00%	-
Total Cost	1,873,000	6,599,000	4,890,000	3,239,000	1,620,000	6,854,000	5,148,000	-49.00%
YoY %	-71.62%	34.95%	50.97%	99.94%	-76.36%	33.14%	-	-
Horiz. %	36.38%	128.19%	94.99%	62.92%	31.47%	133.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,823,880	4,732,052	4,579,552	4,429,402	4,279,130	4,197,586	4,061,183	12.14%
YoY %	1.94%	3.33%	3.39%	3.51%	1.94%	3.36%	-	-
Horiz. %	118.78%	116.52%	112.76%	109.07%	105.37%	103.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	376,865	1,502,238	1,126,119	750,746	375,362	1,499,137	1,128,106	-51.82%
YoY %	-74.91%	33.40%	50.00%	100.01%	-74.96%	32.89%	-	-
Horiz. %	33.41%	133.16%	99.82%	66.55%	33.27%	132.89%	100.00%	-
Div Payout %	75.07%	74.63%	74.63%	74.63%	72.46%	86.21%	88.76%	-
YoY %	0.59%	0.00%	0.00%	2.99%	-15.95%	-2.87%	-	-
Horiz. %	84.58%	84.08%	84.08%	84.08%	81.64%	97.13%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	4,823,880	4,732,052	4,579,552	4,429,402	4,279,130	4,197,586	4,061,183	12.14%
YoY %	1.94%	3.33%	3.39%	3.51%	1.94%	3.36%	-	-
Horiz. %	118.78%	116.52%	112.76%	109.07%	105.37%	103.36%	100.00%	-
NOSH	7,537,313	7,511,194	7,507,462	7,507,462	7,507,246	7,495,689	7,520,710	0.14%
YoY %	0.35%	0.05%	0.00%	0.00%	0.15%	-0.33%	-	-
Horiz. %	100.22%	99.87%	99.82%	99.82%	99.82%	99.67%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	21.14%	23.37%	23.57%	23.64%	24.30%	20.31%	19.88%	-
YoY %	-9.54%	-0.85%	-0.30%	-2.72%	19.65%	2.16%	-	-
Horiz. %	106.34%	117.56%	118.56%	118.91%	122.23%	102.16%	100.00%	-
ROE	10.41%	42.54%	32.95%	22.71%	12.11%	41.43%	31.30%	-
YoY %	-75.53%	29.10%	45.09%	87.53%	-70.77%	32.36%	-	-
Horiz. %	33.26%	135.91%	105.27%	72.56%	38.69%	132.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	31.51	114.66	85.22	56.50	28.51	114.75	85.43	-48.53%
YoY %	-72.52%	34.55%	50.83%	98.18%	-75.15%	34.32%	-	-
Horiz. %	36.88%	134.22%	99.75%	66.14%	33.37%	134.32%	100.00%	-
EPS	6.70	26.80	20.10	13.40	6.90	23.20	16.90	-46.00%
YoY %	-75.00%	33.33%	50.00%	94.20%	-70.26%	37.28%	-	-
Horiz. %	39.64%	158.58%	118.93%	79.29%	40.83%	137.28%	100.00%	-
DPS	5.00	20.00	15.00	10.00	5.00	20.00	15.00	-51.89%
YoY %	-75.00%	33.33%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	33.33%	133.33%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	0.64	0.63	0.61	0.59	0.57	0.56	0.54	11.98%
YoY %	1.59%	3.28%	3.39%	3.51%	1.79%	3.70%	-	-
Horiz. %	118.52%	116.67%	112.96%	109.26%	105.56%	103.70%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 7,507,692
RPS	30.32	109.96	81.69	54.16	27.32	109.82	82.03	-48.46%
YoY %	-72.43%	34.61%	50.83%	98.24%	-75.12%	33.88%	-	-
Horiz. %	36.96%	134.05%	99.59%	66.02%	33.30%	133.88%	100.00%	-
EPS	6.41	25.70	19.27	12.84	6.61	22.20	16.23	-46.13%
YoY %	-75.06%	33.37%	50.08%	94.25%	-70.23%	36.78%	-	-
Horiz. %	39.49%	158.35%	118.73%	79.11%	40.73%	136.78%	100.00%	-
DPS	4.81	19.18	14.38	9.59	4.79	19.14	14.40	-51.82%
YoY %	-74.92%	33.38%	49.95%	100.21%	-74.97%	32.92%	-	-
Horiz. %	33.40%	133.19%	99.86%	66.60%	33.26%	132.92%	100.00%	-
NAPS	0.6159	0.6042	0.5847	0.5655	0.5464	0.5359	0.5185	12.14%
YoY %	1.94%	3.34%	3.40%	3.50%	1.96%	3.36%	-	-
Horiz. %	118.78%	116.53%	112.77%	109.06%	105.38%	103.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	6.44	5.98	6.16	5.89	6.35	6.80	6.55	-
P/RPS	20.44	5.22	7.23	10.42	22.28	5.93	7.67	92.10%
YoY %	291.57%	-27.80%	-30.61%	-53.23%	275.72%	-22.69%	-	-
Horiz. %	266.49%	68.06%	94.26%	135.85%	290.48%	77.31%	100.00%	-
P/EPS	96.69	22.31	30.65	43.96	92.03	29.31	38.76	83.83%
YoY %	333.39%	-27.21%	-30.28%	-52.23%	213.99%	-24.38%	-	-
Horiz. %	249.46%	57.56%	79.08%	113.42%	237.44%	75.62%	100.00%	-
EY	1.03	4.48	3.26	2.28	1.09	3.41	2.58	-45.75%
YoY %	-77.01%	37.42%	42.98%	109.17%	-68.04%	32.17%	-	-
Horiz. %	39.92%	173.64%	126.36%	88.37%	42.25%	132.17%	100.00%	-
DY	0.78	3.34	2.44	1.70	0.79	2.94	2.29	-51.19%
YoY %	-76.65%	36.89%	43.53%	115.19%	-73.13%	28.38%	-	-
Horiz. %	34.06%	145.85%	106.55%	74.24%	34.50%	128.38%	100.00%	-
P/NAPS	10.06	9.49	10.10	9.98	11.14	12.14	12.13	-11.71%
YoY %	6.01%	-6.04%	1.20%	-10.41%	-8.24%	0.08%	-	-
Horiz. %	82.93%	78.24%	83.26%	82.28%	91.84%	100.08%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	27/04/17	08/02/17	19/10/16	20/07/16	21/04/16	04/02/16	28/10/15	-
Price	6.44	6.29	6.01	6.12	5.95	6.15	6.65	-
P/RPS	20.44	5.49	7.05	10.83	20.87	5.36	7.78	90.28%
YoY %	272.31%	-22.13%	-34.90%	-48.11%	289.37%	-31.11%	-	-
Horiz. %	262.72%	70.57%	90.62%	139.20%	268.25%	68.89%	100.00%	-
P/EPS	96.69	23.47	29.90	45.67	86.23	26.51	39.35	81.99%
YoY %	311.97%	-21.51%	-34.53%	-47.04%	225.27%	-32.63%	-	-
Horiz. %	245.72%	59.64%	75.98%	116.06%	219.14%	67.37%	100.00%	-
EY	1.03	4.26	3.34	2.19	1.16	3.77	2.54	-45.18%
YoY %	-75.82%	27.54%	52.51%	88.79%	-69.23%	48.43%	-	-
Horiz. %	40.55%	167.72%	131.50%	86.22%	45.67%	148.43%	100.00%	-
DY	0.78	3.18	2.50	1.63	0.84	3.25	2.26	-50.76%
YoY %	-75.47%	27.20%	53.37%	94.05%	-74.15%	43.81%	-	-
Horiz. %	34.51%	140.71%	110.62%	72.12%	37.17%	143.81%	100.00%	-
P/NAPS	10.06	9.98	9.85	10.37	10.44	10.98	12.31	-12.57%
YoY %	0.80%	1.32%	-5.01%	-0.67%	-4.92%	-10.80%	-	-
Horiz. %	81.72%	81.07%	80.02%	84.24%	84.81%	89.20%	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 ⃤ & 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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 11:55:00

EMA 5

5 Mins

BUY

2024-05-16 10:50:00

EMA 5

10 Mins

SELL

2024-05-16 10:50:00

EMA 5

5 Mins

SELL

2024-05-16 10:00:00

EMA 5

10 Mins

BUY

2024-05-16 09:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

618

HARTA

HARTALEGA HOLDINGS BHD

563

PTRANS

PERAK TRANSIT BERHAD

425

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

MYEG

MY E.G. SERVICES BHD

353

SUPERMX

SUPERMAX CORPORATION BHD

341

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

266,565,700

REVENUE

0.245

0.00

255,264,400

TOPGLOV

1.14

-0.12

200,119,100

HSI-HUZ

0.205

-0.04

183,928,000

MQTECH

0.015

-0.005

139,462,100

CAREPLS

0.34

-0.04

81,738,900

SUPERMX

0.985

-0.095

73,524,100

SINKUNG

0.15

+0.01

58,874,400

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

46,086,000

More active Stocks

MPI

33.30

+0.78

55,100

F&N

33.14

+0.66

101,800

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

204,300

HEIM

24.68

+0.48

168,200

PANAMY

19.62

+0.36

14,900

KSENG

6.33

+0.35

375,900

PENTA

4.71

+0.26

2,489,400

HSTECH-C10

0.60

+0.25

40,000

VSTECS

3.58

+0.23

5,296,500

More gainer Stocks

HARTA

3.43

-0.39

24,077,400

KOSSAN

2.48

-0.26

12,753,400

AIRPORT

10.16

-0.24

15,735,400

AJI

16.32

-0.24

74,400

KOSSAN-C60

0.565

-0.215

315,000

PTT

1.74

-0.19

804,500

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

622,800

TOPGLOV

1.14

-0.12

200,119,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More