[MAXIS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

12-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 47.06%

YoY- -0.2%

Quarter Report

Maxis Berhad Q32013.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	4,201,000	2,119,000	9,084,000	6,860,000	4,621,000	2,327,000	8,967,000	-39.76%
YoY %	98.25%	-76.67%	32.42%	48.45%	98.58%	-74.05%	-	-
Horiz. %	46.85%	23.63%	101.30%	76.50%	51.53%	25.95%	100.00%	-
PBT	1,291,000	657,000	2,496,000	2,068,000	1,401,000	666,000	2,576,000	-36.98%
YoY %	96.50%	-73.68%	20.70%	47.61%	110.36%	-74.15%	-	-
Horiz. %	50.12%	25.50%	96.89%	80.28%	54.39%	25.85%	100.00%	-
Tax	-352,000	-169,000	-724,000	-588,000	-395,000	-190,000	-716,000	-37.79%
YoY %	-108.28%	76.66%	-23.13%	-48.86%	-107.89%	73.46%	-	-
Horiz. %	49.16%	23.60%	101.12%	82.12%	55.17%	26.54%	100.00%	-
NP	939,000	488,000	1,772,000	1,480,000	1,006,000	476,000	1,860,000	-36.67%
YoY %	92.42%	-72.46%	19.73%	47.12%	111.34%	-74.41%	-	-
Horiz. %	50.48%	26.24%	95.27%	79.57%	54.09%	25.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	930,000	484,000	1,765,000	1,475,000	1,003,000	475,000	1,856,000	-36.99%
YoY %	92.15%	-72.58%	19.66%	47.06%	111.16%	-74.41%	-	-
Horiz. %	50.11%	26.08%	95.10%	79.47%	54.04%	25.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.27%	25.72%	29.01%	28.43%	28.19%	28.53%	27.80%	-
YoY %	6.03%	-11.34%	2.04%	0.85%	-1.19%	2.63%	-	-
Horiz. %	98.09%	92.52%	104.35%	102.27%	101.40%	102.63%	100.00%	-
Total Cost	3,262,000	1,631,000	7,312,000	5,380,000	3,615,000	1,851,000	7,107,000	-40.58%
YoY %	100.00%	-77.69%	35.91%	48.82%	95.30%	-73.96%	-	-
Horiz. %	45.90%	22.95%	102.88%	75.70%	50.87%	26.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,100,000	5,974,375	6,008,510	6,214,466	6,287,462	7,011,904	7,063,319	-19.56%
YoY %	-14.64%	-0.57%	-3.31%	-1.16%	-10.33%	-0.73%	-	-
Horiz. %	72.20%	84.58%	85.07%	87.98%	89.02%	99.27%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	1,200,000	604,999	3,004,255	1,796,954	1,197,611	603,174	3,005,667	-45.87%
YoY %	98.35%	-79.86%	67.19%	50.04%	98.55%	-79.93%	-	-
Horiz. %	39.92%	20.13%	99.95%	59.79%	39.85%	20.07%	100.00%	-
Div Payout %	129.03%	125.00%	170.21%	121.83%	119.40%	126.98%	161.94%	-
YoY %	3.22%	-26.56%	39.71%	2.04%	-5.97%	-21.59%	-	-
Horiz. %	79.68%	77.19%	105.11%	75.23%	73.73%	78.41%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	5,100,000	5,974,375	6,008,510	6,214,466	6,287,462	7,011,904	7,063,319	-19.56%
YoY %	-14.64%	-0.57%	-3.31%	-1.16%	-10.33%	-0.73%	-	-
Horiz. %	72.20%	84.58%	85.07%	87.98%	89.02%	99.27%	100.00%	-
NOSH	7,500,000	7,562,499	7,510,638	7,487,309	7,485,074	7,539,682	7,514,169	-0.12%
YoY %	-0.83%	0.69%	0.31%	0.03%	-0.72%	0.34%	-	-
Horiz. %	99.81%	100.64%	99.95%	99.64%	99.61%	100.34%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	22.35%	23.03%	19.51%	21.57%	21.77%	20.46%	20.74%	-
YoY %	-2.95%	18.04%	-9.55%	-0.92%	6.40%	-1.35%	-	-
Horiz. %	107.76%	111.04%	94.07%	104.00%	104.97%	98.65%	100.00%	-
ROE	18.24%	8.10%	29.38%	23.73%	15.95%	6.77%	26.28%	-
YoY %	125.19%	-72.43%	23.81%	48.78%	135.60%	-74.24%	-	-
Horiz. %	69.41%	30.82%	111.80%	90.30%	60.69%	25.76%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	56.01	28.02	120.95	91.62	61.74	30.86	119.33	-39.68%
YoY %	99.89%	-76.83%	32.01%	48.40%	100.06%	-74.14%	-	-
Horiz. %	46.94%	23.48%	101.36%	76.78%	51.74%	25.86%	100.00%	-
EPS	12.40	6.40	23.50	19.70	13.40	6.30	24.70	-36.91%
YoY %	93.75%	-72.77%	19.29%	47.01%	112.70%	-74.49%	-	-
Horiz. %	50.20%	25.91%	95.14%	79.76%	54.25%	25.51%	100.00%	-
DPS	16.00	8.00	40.00	24.00	16.00	8.00	40.00	-45.80%
YoY %	100.00%	-80.00%	66.67%	50.00%	100.00%	-80.00%	-	-
Horiz. %	40.00%	20.00%	100.00%	60.00%	40.00%	20.00%	100.00%	-
NAPS	0.68	0.79	0.80	0.83	0.84	0.93	0.94	-19.46%
YoY %	-13.92%	-1.25%	-3.61%	-1.19%	-9.68%	-1.06%	-	-
Horiz. %	72.34%	84.04%	85.11%	88.30%	89.36%	98.94%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,492,063
RPS	53.63	27.05	115.97	87.58	58.99	29.71	114.48	-39.76%
YoY %	98.26%	-76.68%	32.42%	48.47%	98.55%	-74.05%	-	-
Horiz. %	46.85%	23.63%	101.30%	76.50%	51.53%	25.95%	100.00%	-
EPS	11.87	6.18	22.53	18.83	12.80	6.06	23.69	-36.99%
YoY %	92.07%	-72.57%	19.65%	47.11%	111.22%	-74.42%	-	-
Horiz. %	50.11%	26.09%	95.10%	79.49%	54.03%	25.58%	100.00%	-
DPS	15.32	7.72	38.35	22.94	15.29	7.70	38.37	-45.86%
YoY %	98.45%	-79.87%	67.18%	50.03%	98.57%	-79.93%	-	-
Horiz. %	39.93%	20.12%	99.95%	59.79%	39.85%	20.07%	100.00%	-
NAPS	0.6511	0.7627	0.7671	0.7934	0.8027	0.8952	0.9017	-19.56%
YoY %	-14.63%	-0.57%	-3.31%	-1.16%	-10.33%	-0.72%	-	-
Horiz. %	72.21%	84.58%	85.07%	87.99%	89.02%	99.28%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	6.75	6.96	7.27	7.00	6.87	6.53	6.65	-
P/RPS	12.05	24.84	6.01	7.64	11.13	21.16	5.57	67.50%
YoY %	-51.49%	313.31%	-21.34%	-31.36%	-47.40%	279.89%	-	-
Horiz. %	216.34%	445.96%	107.90%	137.16%	199.82%	379.89%	100.00%	-
P/EPS	54.44	108.75	30.94	35.53	51.27	103.65	26.92	60.12%
YoY %	-49.94%	251.49%	-12.92%	-30.70%	-50.54%	285.03%	-	-
Horiz. %	202.23%	403.97%	114.93%	131.98%	190.45%	385.03%	100.00%	-
EY	1.84	0.92	3.23	2.81	1.95	0.96	3.71	-37.42%
YoY %	100.00%	-71.52%	14.95%	44.10%	103.12%	-74.12%	-	-
Horiz. %	49.60%	24.80%	87.06%	75.74%	52.56%	25.88%	100.00%	-
DY	2.37	1.15	5.50	3.43	2.33	1.23	6.02	-46.37%
YoY %	106.09%	-79.09%	60.35%	47.21%	89.43%	-79.57%	-	-
Horiz. %	39.37%	19.10%	91.36%	56.98%	38.70%	20.43%	100.00%	-
P/NAPS	9.93	8.81	9.09	8.43	8.18	7.02	7.07	25.49%
YoY %	12.71%	-3.08%	7.83%	3.06%	16.52%	-0.71%	-	-
Horiz. %	140.45%	124.61%	128.57%	119.24%	115.70%	99.29%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	22/07/14	07/05/14	11/02/14	12/11/13	06/08/13	09/05/13	26/02/13	-
Price	6.74	6.98	6.96	7.12	7.15	6.97	6.35	-
P/RPS	12.03	24.91	5.75	7.77	11.58	22.58	5.32	72.53%
YoY %	-51.71%	333.22%	-26.00%	-32.90%	-48.72%	324.44%	-	-
Horiz. %	226.13%	468.23%	108.08%	146.05%	217.67%	424.44%	100.00%	-
P/EPS	54.35	109.06	29.62	36.14	53.36	110.63	25.71	64.94%
YoY %	-50.17%	268.20%	-18.04%	-32.27%	-51.77%	330.30%	-	-
Horiz. %	211.40%	424.19%	115.21%	140.57%	207.55%	430.30%	100.00%	-
EY	1.84	0.92	3.38	2.77	1.87	0.90	3.89	-39.37%
YoY %	100.00%	-72.78%	22.02%	48.13%	107.78%	-76.86%	-	-
Horiz. %	47.30%	23.65%	86.89%	71.21%	48.07%	23.14%	100.00%	-
DY	2.37	1.15	5.75	3.37	2.24	1.15	6.30	-47.98%
YoY %	106.09%	-80.00%	70.62%	50.45%	94.78%	-81.75%	-	-
Horiz. %	37.62%	18.25%	91.27%	53.49%	35.56%	18.25%	100.00%	-
P/NAPS	9.91	8.84	8.70	8.58	8.51	7.49	6.76	29.13%
YoY %	12.10%	1.61%	1.40%	0.82%	13.62%	10.80%	-	-
Horiz. %	146.60%	130.77%	128.70%	126.92%	125.89%	110.80%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos