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

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
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 6,546,000 4,329,000 2,375,000 8,612,000 6,398,000 4,242,000 2,140,000 110.57%
PBT 2,184,000 1,457,000 673,000 2,737,000 2,062,000 1,382,000 734,000 106.73%
Tax -551,000 -378,000 -171,000 -724,000 -554,000 -379,000 -214,000 87.74%
NP 1,633,000 1,079,000 502,000 2,013,000 1,508,000 1,003,000 520,000 114.29%
-
NP to SH 1,633,000 1,079,000 502,000 2,013,000 1,509,000 1,006,000 518,000 114.84%
-
Tax Rate 25.23% 25.94% 25.41% 26.45% 26.87% 27.42% 29.16% -
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%
-
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%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,139,302 749,305 376,865 1,502,238 1,126,119 750,746 375,362 109.49%
Div Payout % 69.77% 69.44% 75.07% 74.63% 74.63% 74.63% 72.46% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
NOSH 7,595,348 7,493,055 7,537,313 7,511,194 7,507,462 7,507,462 7,507,246 0.78%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.95% 24.92% 21.14% 23.37% 23.57% 23.64% 24.30% -
ROE 24.43% 16.74% 10.41% 42.54% 32.95% 22.71% 12.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.18 57.77 31.51 114.66 85.22 56.50 28.51 108.92%
EPS 21.50 14.40 6.70 26.80 20.10 13.40 6.90 113.18%
DPS 15.00 10.00 5.00 20.00 15.00 10.00 5.00 107.86%
NAPS 0.88 0.86 0.64 0.63 0.61 0.59 0.57 33.54%
Adjusted Per Share Value based on latest NOSH - 7,522,388
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 83.57 55.27 30.32 109.94 81.68 54.15 27.32 110.58%
EPS 20.85 13.77 6.41 25.70 19.26 12.84 6.61 114.93%
DPS 14.54 9.57 4.81 19.18 14.38 9.58 4.79 109.50%
NAPS 0.8533 0.8227 0.6158 0.6041 0.5846 0.5655 0.5463 34.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 26.98 38.54 96.69 22.31 30.65 43.96 92.03 -55.83%
EY 3.71 2.59 1.03 4.48 3.26 2.28 1.09 126.10%
DY 2.59 1.80 0.78 3.34 2.44 1.70 0.79 120.53%
P/NAPS 6.59 6.45 10.06 9.49 10.10 9.98 11.14 -29.50%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 26.70 38.40 96.69 23.47 29.90 45.67 86.23 -54.19%
EY 3.75 2.60 1.03 4.26 3.34 2.19 1.16 118.47%
DY 2.61 1.81 0.78 3.18 2.50 1.63 0.84 112.78%
P/NAPS 6.52 6.43 10.06 9.98 9.85 10.37 10.44 -26.91%

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