[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.23%
YoY- 8.89%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 6,747,000 4,483,000 2,237,000 8,696,000 6,546,000 4,329,000 2,375,000 100.45%
PBT 2,005,000 1,328,000 693,000 2,894,000 2,184,000 1,457,000 673,000 106.90%
Tax -491,000 -327,000 -170,000 -702,000 -551,000 -378,000 -171,000 101.88%
NP 1,514,000 1,001,000 523,000 2,192,000 1,633,000 1,079,000 502,000 108.60%
-
NP to SH 1,514,000 1,001,000 523,000 2,192,000 1,633,000 1,079,000 502,000 108.60%
-
Tax Rate 24.49% 24.62% 24.53% 24.26% 25.23% 25.94% 25.41% -
Total Cost 5,233,000 3,482,000 1,714,000 6,504,000 4,913,000 3,250,000 1,873,000 98.24%
-
Net Worth 7,267,020 7,108,920 7,028,099 7,028,099 6,683,906 6,444,028 4,823,880 31.38%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,172,100 781,200 390,450 1,561,800 1,139,302 749,305 376,865 112.92%
Div Payout % 77.42% 78.04% 74.66% 71.25% 69.77% 69.44% 75.07% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 7,267,020 7,108,920 7,028,099 7,028,099 6,683,906 6,444,028 4,823,880 31.38%
NOSH 7,816,628 7,816,628 7,810,564 7,810,564 7,595,348 7,493,055 7,537,313 2.45%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 22.44% 22.33% 23.38% 25.21% 24.95% 24.92% 21.14% -
ROE 20.83% 14.08% 7.44% 31.19% 24.43% 16.74% 10.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 86.35 57.39 28.65 111.36 86.18 57.77 31.51 95.70%
EPS 19.40 12.80 6.70 28.60 21.50 14.40 6.70 103.01%
DPS 15.00 10.00 5.00 20.00 15.00 10.00 5.00 107.86%
NAPS 0.93 0.91 0.90 0.90 0.88 0.86 0.64 28.26%
Adjusted Per Share Value based on latest NOSH - 7,810,564
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 86.13 57.23 28.56 111.02 83.57 55.27 30.32 100.45%
EPS 19.33 12.78 6.68 27.98 20.85 13.77 6.41 108.58%
DPS 14.96 9.97 4.98 19.94 14.54 9.57 4.81 112.92%
NAPS 0.9277 0.9075 0.8972 0.8972 0.8533 0.8227 0.6158 31.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.84 5.46 5.74 6.01 5.80 5.55 6.44 -
P/RPS 6.76 9.51 20.04 5.40 6.73 9.61 20.44 -52.14%
P/EPS 30.14 42.61 85.70 21.41 26.98 38.54 96.69 -53.99%
EY 3.32 2.35 1.17 4.67 3.71 2.59 1.03 118.05%
DY 2.57 1.83 0.87 3.33 2.59 1.80 0.78 121.26%
P/NAPS 6.28 6.00 6.38 6.68 6.59 6.45 10.06 -26.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 18/10/18 18/07/18 19/04/18 08/02/18 25/10/17 20/07/17 27/04/17 -
Price 5.51 5.55 5.88 6.07 5.74 5.53 6.44 -
P/RPS 6.38 9.67 20.53 5.45 6.66 9.57 20.44 -53.95%
P/EPS 28.44 43.31 87.80 21.62 26.70 38.40 96.69 -55.73%
EY 3.52 2.31 1.14 4.62 3.75 2.60 1.03 126.71%
DY 2.72 1.80 0.85 3.29 2.61 1.81 0.78 129.78%
P/NAPS 5.92 6.10 6.53 6.74 6.52 6.43 10.06 -29.75%

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