[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

08-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 33.4%

YoY- 15.76%

Quarter Report

Maxis Berhad Q42016.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	6,546,000	4,329,000	2,375,000	8,612,000	6,398,000	4,242,000	2,140,000	110.57%
YoY %	51.21%	82.27%	-72.42%	34.60%	50.83%	98.22%	-	-
Horiz. %	305.89%	202.29%	110.98%	402.43%	298.97%	198.22%	100.00%	-
PBT	2,184,000	1,457,000	673,000	2,737,000	2,062,000	1,382,000	734,000	106.73%
YoY %	49.90%	116.49%	-75.41%	32.74%	49.20%	88.28%	-	-
Horiz. %	297.55%	198.50%	91.69%	372.89%	280.93%	188.28%	100.00%	-
Tax	-551,000	-378,000	-171,000	-724,000	-554,000	-379,000	-214,000	87.74%
YoY %	-45.77%	-121.05%	76.38%	-30.69%	-46.17%	-77.10%	-	-
Horiz. %	257.48%	176.64%	79.91%	338.32%	258.88%	177.10%	100.00%	-
NP	1,633,000	1,079,000	502,000	2,013,000	1,508,000	1,003,000	520,000	114.29%
YoY %	51.34%	114.94%	-75.06%	33.49%	50.35%	92.88%	-	-
Horiz. %	314.04%	207.50%	96.54%	387.12%	290.00%	192.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,633,000	1,079,000	502,000	2,013,000	1,509,000	1,006,000	518,000	114.84%
YoY %	51.34%	114.94%	-75.06%	33.40%	50.00%	94.21%	-	-
Horiz. %	315.25%	208.30%	96.91%	388.61%	291.31%	194.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	25.94%	25.41%	26.45%	26.87%	27.42%	29.16%	-
YoY %	-2.74%	2.09%	-3.93%	-1.56%	-2.01%	-5.97%	-	-
Horiz. %	86.52%	88.96%	87.14%	90.71%	92.15%	94.03%	100.00%	-
Total Cost	4,913,000	3,250,000	1,873,000	6,599,000	4,890,000	3,239,000	1,620,000	109.37%
YoY %	51.17%	73.52%	-71.62%	34.95%	50.97%	99.94%	-	-
Horiz. %	303.27%	200.62%	115.62%	407.35%	301.85%	199.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,683,906	6,444,028	4,823,880	4,732,052	4,579,552	4,429,402	4,279,130	34.58%
YoY %	3.72%	33.59%	1.94%	3.33%	3.39%	3.51%	-	-
Horiz. %	156.20%	150.59%	112.73%	110.58%	107.02%	103.51%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	1,139,302	749,305	376,865	1,502,238	1,126,119	750,746	375,362	109.49%
YoY %	52.05%	98.83%	-74.91%	33.40%	50.00%	100.01%	-	-
Horiz. %	303.52%	199.62%	100.40%	400.21%	300.01%	200.01%	100.00%	-
Div Payout %	69.77%	69.44%	75.07%	74.63%	74.63%	74.63%	72.46%	-
YoY %	0.48%	-7.50%	0.59%	0.00%	0.00%	2.99%	-	-
Horiz. %	96.29%	95.83%	103.60%	102.99%	102.99%	102.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	6,683,906	6,444,028	4,823,880	4,732,052	4,579,552	4,429,402	4,279,130	34.58%
YoY %	3.72%	33.59%	1.94%	3.33%	3.39%	3.51%	-	-
Horiz. %	156.20%	150.59%	112.73%	110.58%	107.02%	103.51%	100.00%	-
NOSH	7,595,348	7,493,055	7,537,313	7,511,194	7,507,462	7,507,462	7,507,246	0.78%
YoY %	1.37%	-0.59%	0.35%	0.05%	0.00%	0.00%	-	-
Horiz. %	101.17%	99.81%	100.40%	100.05%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	24.95%	24.92%	21.14%	23.37%	23.57%	23.64%	24.30%	-
YoY %	0.12%	17.88%	-9.54%	-0.85%	-0.30%	-2.72%	-	-
Horiz. %	102.67%	102.55%	87.00%	96.17%	97.00%	97.28%	100.00%	-
ROE	24.43%	16.74%	10.41%	42.54%	32.95%	22.71%	12.11%	-
YoY %	45.94%	60.81%	-75.53%	29.10%	45.09%	87.53%	-	-
Horiz. %	201.73%	138.23%	85.96%	351.28%	272.09%	187.53%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	86.18	57.77	31.51	114.66	85.22	56.50	28.51	108.92%
YoY %	49.18%	83.34%	-72.52%	34.55%	50.83%	98.18%	-	-
Horiz. %	302.28%	202.63%	110.52%	402.17%	298.91%	198.18%	100.00%	-
EPS	21.50	14.40	6.70	26.80	20.10	13.40	6.90	113.18%
YoY %	49.31%	114.93%	-75.00%	33.33%	50.00%	94.20%	-	-
Horiz. %	311.59%	208.70%	97.10%	388.41%	291.30%	194.20%	100.00%	-
DPS	15.00	10.00	5.00	20.00	15.00	10.00	5.00	107.86%
YoY %	50.00%	100.00%	-75.00%	33.33%	50.00%	100.00%	-	-
Horiz. %	300.00%	200.00%	100.00%	400.00%	300.00%	200.00%	100.00%	-
NAPS	0.88	0.86	0.64	0.63	0.61	0.59	0.57	33.54%
YoY %	2.33%	34.38%	1.59%	3.28%	3.39%	3.51%	-	-
Horiz. %	154.39%	150.88%	112.28%	110.53%	107.02%	103.51%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 7,522,388
RPS	83.57	55.27	30.32	109.94	81.68	54.15	27.32	110.58%
YoY %	51.20%	82.29%	-72.42%	34.60%	50.84%	98.21%	-	-
Horiz. %	305.89%	202.31%	110.98%	402.42%	298.98%	198.21%	100.00%	-
EPS	20.85	13.77	6.41	25.70	19.26	12.84	6.61	114.93%
YoY %	51.42%	114.82%	-75.06%	33.44%	50.00%	94.25%	-	-
Horiz. %	315.43%	208.32%	96.97%	388.80%	291.38%	194.25%	100.00%	-
DPS	14.54	9.57	4.81	19.18	14.38	9.58	4.79	109.50%
YoY %	51.93%	98.96%	-74.92%	33.38%	50.10%	100.00%	-	-
Horiz. %	303.55%	199.79%	100.42%	400.42%	300.21%	200.00%	100.00%	-
NAPS	0.8533	0.8227	0.6158	0.6041	0.5846	0.5655	0.5463	34.58%
YoY %	3.72%	33.60%	1.94%	3.34%	3.38%	3.51%	-	-
Horiz. %	156.20%	150.59%	112.72%	110.58%	107.01%	103.51%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	5.80	5.55	6.44	5.98	6.16	5.89	6.35	-
P/RPS	6.73	9.61	20.44	5.22	7.23	10.42	22.28	-54.94%
YoY %	-29.97%	-52.98%	291.57%	-27.80%	-30.61%	-53.23%	-	-
Horiz. %	30.21%	43.13%	91.74%	23.43%	32.45%	46.77%	100.00%	-
P/EPS	26.98	38.54	96.69	22.31	30.65	43.96	92.03	-55.83%
YoY %	-29.99%	-60.14%	333.39%	-27.21%	-30.28%	-52.23%	-	-
Horiz. %	29.32%	41.88%	105.06%	24.24%	33.30%	47.77%	100.00%	-
EY	3.71	2.59	1.03	4.48	3.26	2.28	1.09	126.10%
YoY %	43.24%	151.46%	-77.01%	37.42%	42.98%	109.17%	-	-
Horiz. %	340.37%	237.61%	94.50%	411.01%	299.08%	209.17%	100.00%	-
DY	2.59	1.80	0.78	3.34	2.44	1.70	0.79	120.53%
YoY %	43.89%	130.77%	-76.65%	36.89%	43.53%	115.19%	-	-
Horiz. %	327.85%	227.85%	98.73%	422.78%	308.86%	215.19%	100.00%	-
P/NAPS	6.59	6.45	10.06	9.49	10.10	9.98	11.14	-29.50%
YoY %	2.17%	-35.88%	6.01%	-6.04%	1.20%	-10.41%	-	-
Horiz. %	59.16%	57.90%	90.31%	85.19%	90.66%	89.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/10/17	20/07/17	27/04/17	08/02/17	19/10/16	20/07/16	21/04/16	-
Price	5.74	5.53	6.44	6.29	6.01	6.12	5.95	-
P/RPS	6.66	9.57	20.44	5.49	7.05	10.83	20.87	-53.26%
YoY %	-30.41%	-53.18%	272.31%	-22.13%	-34.90%	-48.11%	-	-
Horiz. %	31.91%	45.86%	97.94%	26.31%	33.78%	51.89%	100.00%	-
P/EPS	26.70	38.40	96.69	23.47	29.90	45.67	86.23	-54.19%
YoY %	-30.47%	-60.29%	311.97%	-21.51%	-34.53%	-47.04%	-	-
Horiz. %	30.96%	44.53%	112.13%	27.22%	34.67%	52.96%	100.00%	-
EY	3.75	2.60	1.03	4.26	3.34	2.19	1.16	118.47%
YoY %	44.23%	152.43%	-75.82%	27.54%	52.51%	88.79%	-	-
Horiz. %	323.28%	224.14%	88.79%	367.24%	287.93%	188.79%	100.00%	-
DY	2.61	1.81	0.78	3.18	2.50	1.63	0.84	112.78%
YoY %	44.20%	132.05%	-75.47%	27.20%	53.37%	94.05%	-	-
Horiz. %	310.71%	215.48%	92.86%	378.57%	297.62%	194.05%	100.00%	-
P/NAPS	6.52	6.43	10.06	9.98	9.85	10.37	10.44	-26.91%
YoY %	1.40%	-36.08%	0.80%	1.32%	-5.01%	-0.67%	-	-
Horiz. %	62.45%	61.59%	96.36%	95.59%	94.35%	99.33%	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