[MAXIS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

19-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 50.0%

YoY- 18.73%

Quarter Report

Maxis Berhad Q32016.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	4,329,000	2,375,000	8,612,000	6,398,000	4,242,000	2,140,000	8,601,000	-36.75%
YoY %	82.27%	-72.42%	34.60%	50.83%	98.22%	-75.12%	-	-
Horiz. %	50.33%	27.61%	100.13%	74.39%	49.32%	24.88%	100.00%	-
PBT	1,457,000	673,000	2,737,000	2,062,000	1,382,000	734,000	2,460,000	-29.49%
YoY %	116.49%	-75.41%	32.74%	49.20%	88.28%	-70.16%	-	-
Horiz. %	59.23%	27.36%	111.26%	83.82%	56.18%	29.84%	100.00%	-
Tax	-378,000	-171,000	-724,000	-554,000	-379,000	-214,000	-713,000	-34.52%
YoY %	-121.05%	76.38%	-30.69%	-46.17%	-77.10%	69.99%	-	-
Horiz. %	53.02%	23.98%	101.54%	77.70%	53.16%	30.01%	100.00%	-
NP	1,079,000	502,000	2,013,000	1,508,000	1,003,000	520,000	1,747,000	-27.49%
YoY %	114.94%	-75.06%	33.49%	50.35%	92.88%	-70.23%	-	-
Horiz. %	61.76%	28.73%	115.23%	86.32%	57.41%	29.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,079,000	502,000	2,013,000	1,509,000	1,006,000	518,000	1,739,000	-27.27%
YoY %	114.94%	-75.06%	33.40%	50.00%	94.21%	-70.21%	-	-
Horiz. %	62.05%	28.87%	115.76%	86.77%	57.85%	29.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	25.41%	26.45%	26.87%	27.42%	29.16%	28.98%	-
YoY %	2.09%	-3.93%	-1.56%	-2.01%	-5.97%	0.62%	-	-
Horiz. %	89.51%	87.68%	91.27%	92.72%	94.62%	100.62%	100.00%	-
Total Cost	3,250,000	1,873,000	6,599,000	4,890,000	3,239,000	1,620,000	6,854,000	-39.21%
YoY %	73.52%	-71.62%	34.95%	50.97%	99.94%	-76.36%	-	-
Horiz. %	47.42%	27.33%	96.28%	71.35%	47.26%	23.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,444,028	4,823,880	4,732,052	4,579,552	4,429,402	4,279,130	4,197,586	33.11%
YoY %	33.59%	1.94%	3.33%	3.39%	3.51%	1.94%	-	-
Horiz. %	153.52%	114.92%	112.73%	109.10%	105.52%	101.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	749,305	376,865	1,502,238	1,126,119	750,746	375,362	1,499,137	-37.04%
YoY %	98.83%	-74.91%	33.40%	50.00%	100.01%	-74.96%	-	-
Horiz. %	49.98%	25.14%	100.21%	75.12%	50.08%	25.04%	100.00%	-
Div Payout %	69.44%	75.07%	74.63%	74.63%	74.63%	72.46%	86.21%	-
YoY %	-7.50%	0.59%	0.00%	0.00%	2.99%	-15.95%	-	-
Horiz. %	80.55%	87.08%	86.57%	86.57%	86.57%	84.05%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	6,444,028	4,823,880	4,732,052	4,579,552	4,429,402	4,279,130	4,197,586	33.11%
YoY %	33.59%	1.94%	3.33%	3.39%	3.51%	1.94%	-	-
Horiz. %	153.52%	114.92%	112.73%	109.10%	105.52%	101.94%	100.00%	-
NOSH	7,493,055	7,537,313	7,511,194	7,507,462	7,507,462	7,507,246	7,495,689	-0.02%
YoY %	-0.59%	0.35%	0.05%	0.00%	0.00%	0.15%	-	-
Horiz. %	99.96%	100.56%	100.21%	100.16%	100.16%	100.15%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	24.92%	21.14%	23.37%	23.57%	23.64%	24.30%	20.31%	-
YoY %	17.88%	-9.54%	-0.85%	-0.30%	-2.72%	19.65%	-	-
Horiz. %	122.70%	104.09%	115.07%	116.05%	116.40%	119.65%	100.00%	-
ROE	16.74%	10.41%	42.54%	32.95%	22.71%	12.11%	41.43%	-
YoY %	60.81%	-75.53%	29.10%	45.09%	87.53%	-70.77%	-	-
Horiz. %	40.41%	25.13%	102.68%	79.53%	54.82%	29.23%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	57.77	31.51	114.66	85.22	56.50	28.51	114.75	-36.74%
YoY %	83.34%	-72.52%	34.55%	50.83%	98.18%	-75.15%	-	-
Horiz. %	50.34%	27.46%	99.92%	74.27%	49.24%	24.85%	100.00%	-
EPS	14.40	6.70	26.80	20.10	13.40	6.90	23.20	-27.25%
YoY %	114.93%	-75.00%	33.33%	50.00%	94.20%	-70.26%	-	-
Horiz. %	62.07%	28.88%	115.52%	86.64%	57.76%	29.74%	100.00%	-
DPS	10.00	5.00	20.00	15.00	10.00	5.00	20.00	-37.03%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-75.00%	-	-
Horiz. %	50.00%	25.00%	100.00%	75.00%	50.00%	25.00%	100.00%	-
NAPS	0.86	0.64	0.63	0.61	0.59	0.57	0.56	33.14%
YoY %	34.38%	1.59%	3.28%	3.39%	3.51%	1.79%	-	-
Horiz. %	153.57%	114.29%	112.50%	108.93%	105.36%	101.79%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 7,507,462
RPS	55.27	30.32	109.94	81.68	54.15	27.32	109.80	-36.74%
YoY %	82.29%	-72.42%	34.60%	50.84%	98.21%	-75.12%	-	-
Horiz. %	50.34%	27.61%	100.13%	74.39%	49.32%	24.88%	100.00%	-
EPS	13.77	6.41	25.70	19.26	12.84	6.61	22.20	-27.28%
YoY %	114.82%	-75.06%	33.44%	50.00%	94.25%	-70.23%	-	-
Horiz. %	62.03%	28.87%	115.77%	86.76%	57.84%	29.77%	100.00%	-
DPS	9.57	4.81	19.18	14.38	9.58	4.79	19.14	-37.03%
YoY %	98.96%	-74.92%	33.38%	50.10%	100.00%	-74.97%	-	-
Horiz. %	50.00%	25.13%	100.21%	75.13%	50.05%	25.03%	100.00%	-
NAPS	0.8227	0.6158	0.6041	0.5846	0.5655	0.5463	0.5359	33.11%
YoY %	33.60%	1.94%	3.34%	3.38%	3.51%	1.94%	-	-
Horiz. %	153.52%	114.91%	112.73%	109.09%	105.52%	101.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	5.55	6.44	5.98	6.16	5.89	6.35	6.80	-
P/RPS	9.61	20.44	5.22	7.23	10.42	22.28	5.93	38.00%
YoY %	-52.98%	291.57%	-27.80%	-30.61%	-53.23%	275.72%	-	-
Horiz. %	162.06%	344.69%	88.03%	121.92%	175.72%	375.72%	100.00%	-
P/EPS	38.54	96.69	22.31	30.65	43.96	92.03	29.31	20.04%
YoY %	-60.14%	333.39%	-27.21%	-30.28%	-52.23%	213.99%	-	-
Horiz. %	131.49%	329.89%	76.12%	104.57%	149.98%	313.99%	100.00%	-
EY	2.59	1.03	4.48	3.26	2.28	1.09	3.41	-16.76%
YoY %	151.46%	-77.01%	37.42%	42.98%	109.17%	-68.04%	-	-
Horiz. %	75.95%	30.21%	131.38%	95.60%	66.86%	31.96%	100.00%	-
DY	1.80	0.78	3.34	2.44	1.70	0.79	2.94	-27.91%
YoY %	130.77%	-76.65%	36.89%	43.53%	115.19%	-73.13%	-	-
Horiz. %	61.22%	26.53%	113.61%	82.99%	57.82%	26.87%	100.00%	-
P/NAPS	6.45	10.06	9.49	10.10	9.98	11.14	12.14	-34.42%
YoY %	-35.88%	6.01%	-6.04%	1.20%	-10.41%	-8.24%	-	-
Horiz. %	53.13%	82.87%	78.17%	83.20%	82.21%	91.76%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	20/07/17	27/04/17	08/02/17	19/10/16	20/07/16	21/04/16	04/02/16	-
Price	5.53	6.44	6.29	6.01	6.12	5.95	6.15	-
P/RPS	9.57	20.44	5.49	7.05	10.83	20.87	5.36	47.22%
YoY %	-53.18%	272.31%	-22.13%	-34.90%	-48.11%	289.37%	-	-
Horiz. %	178.54%	381.34%	102.43%	131.53%	202.05%	389.37%	100.00%	-
P/EPS	38.40	96.69	23.47	29.90	45.67	86.23	26.51	28.04%
YoY %	-60.29%	311.97%	-21.51%	-34.53%	-47.04%	225.27%	-	-
Horiz. %	144.85%	364.73%	88.53%	112.79%	172.27%	325.27%	100.00%	-
EY	2.60	1.03	4.26	3.34	2.19	1.16	3.77	-21.95%
YoY %	152.43%	-75.82%	27.54%	52.51%	88.79%	-69.23%	-	-
Horiz. %	68.97%	27.32%	113.00%	88.59%	58.09%	30.77%	100.00%	-
DY	1.81	0.78	3.18	2.50	1.63	0.84	3.25	-32.33%
YoY %	132.05%	-75.47%	27.20%	53.37%	94.05%	-74.15%	-	-
Horiz. %	55.69%	24.00%	97.85%	76.92%	50.15%	25.85%	100.00%	-
P/NAPS	6.43	10.06	9.98	9.85	10.37	10.44	10.98	-30.02%
YoY %	-36.08%	0.80%	1.32%	-5.01%	-0.67%	-4.92%	-	-
Horiz. %	58.56%	91.62%	90.89%	89.71%	94.44%	95.08%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos