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

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
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,329,000 2,375,000 8,612,000 6,398,000 4,242,000 2,140,000 8,601,000 -36.75%
PBT 1,457,000 673,000 2,737,000 2,062,000 1,382,000 734,000 2,460,000 -29.49%
Tax -378,000 -171,000 -724,000 -554,000 -379,000 -214,000 -713,000 -34.52%
NP 1,079,000 502,000 2,013,000 1,508,000 1,003,000 520,000 1,747,000 -27.49%
-
NP to SH 1,079,000 502,000 2,013,000 1,509,000 1,006,000 518,000 1,739,000 -27.27%
-
Tax Rate 25.94% 25.41% 26.45% 26.87% 27.42% 29.16% 28.98% -
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%
-
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%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 749,305 376,865 1,502,238 1,126,119 750,746 375,362 1,499,137 -37.04%
Div Payout % 69.44% 75.07% 74.63% 74.63% 74.63% 72.46% 86.21% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
NOSH 7,493,055 7,537,313 7,511,194 7,507,462 7,507,462 7,507,246 7,495,689 -0.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 24.92% 21.14% 23.37% 23.57% 23.64% 24.30% 20.31% -
ROE 16.74% 10.41% 42.54% 32.95% 22.71% 12.11% 41.43% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 57.77 31.51 114.66 85.22 56.50 28.51 114.75 -36.74%
EPS 14.40 6.70 26.80 20.10 13.40 6.90 23.20 -27.25%
DPS 10.00 5.00 20.00 15.00 10.00 5.00 20.00 -37.03%
NAPS 0.86 0.64 0.63 0.61 0.59 0.57 0.56 33.14%
Adjusted Per Share Value based on latest NOSH - 7,507,462
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.27 30.32 109.94 81.68 54.15 27.32 109.80 -36.74%
EPS 13.77 6.41 25.70 19.26 12.84 6.61 22.20 -27.28%
DPS 9.57 4.81 19.18 14.38 9.58 4.79 19.14 -37.03%
NAPS 0.8227 0.6158 0.6041 0.5846 0.5655 0.5463 0.5359 33.11%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 38.54 96.69 22.31 30.65 43.96 92.03 29.31 20.04%
EY 2.59 1.03 4.48 3.26 2.28 1.09 3.41 -16.76%
DY 1.80 0.78 3.34 2.44 1.70 0.79 2.94 -27.91%
P/NAPS 6.45 10.06 9.49 10.10 9.98 11.14 12.14 -34.42%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 38.40 96.69 23.47 29.90 45.67 86.23 26.51 28.04%
EY 2.60 1.03 4.26 3.34 2.19 1.16 3.77 -21.95%
DY 1.81 0.78 3.18 2.50 1.63 0.84 3.25 -32.33%
P/NAPS 6.43 10.06 9.98 9.85 10.37 10.44 10.98 -30.02%

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