[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.36%
YoY- -5.35%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 7,235,000 4,830,000 2,406,000 9,203,000 6,755,000 4,492,000 2,228,000 119.13%
PBT 1,402,000 932,000 432,000 1,762,000 1,378,000 937,000 453,000 112.22%
Tax -460,000 -305,000 -134,000 -454,000 -359,000 -243,000 -119,000 146.10%
NP 942,000 627,000 298,000 1,308,000 1,019,000 694,000 334,000 99.49%
-
NP to SH 942,000 627,000 298,000 1,308,000 1,019,000 694,000 334,000 99.49%
-
Tax Rate 32.81% 32.73% 31.02% 25.77% 26.05% 25.93% 26.27% -
Total Cost 6,293,000 4,203,000 2,108,000 7,895,000 5,736,000 3,798,000 1,894,000 122.50%
-
Net Worth 6,499,023 6,574,067 6,652,330 6,730,593 6,730,593 7,040,914 7,040,733 -5.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,174,522 782,627 391,313 1,330,466 939,152 625,859 312,921 141.32%
Div Payout % 124.68% 124.82% 131.31% 101.72% 92.16% 90.18% 93.69% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,499,023 6,574,067 6,652,330 6,730,593 6,730,593 7,040,914 7,040,733 -5.19%
NOSH 7,830,148 7,826,271 7,826,271 7,826,271 7,826,271 7,823,238 7,823,037 0.06%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.02% 12.98% 12.39% 14.21% 15.09% 15.45% 14.99% -
ROE 14.49% 9.54% 4.48% 19.43% 15.14% 9.86% 4.74% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.40 61.72 30.74 117.59 86.31 57.42 28.48 118.99%
EPS 12.00 8.00 3.80 16.70 13.00 8.90 4.30 98.09%
DPS 15.00 10.00 5.00 17.00 12.00 8.00 4.00 141.17%
NAPS 0.83 0.84 0.85 0.86 0.86 0.90 0.90 -5.25%
Adjusted Per Share Value based on latest NOSH - 7,826,271
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.36 61.66 30.72 117.49 86.24 57.35 28.44 119.14%
EPS 12.03 8.00 3.80 16.70 13.01 8.86 4.26 99.66%
DPS 14.99 9.99 5.00 16.99 11.99 7.99 3.99 141.47%
NAPS 0.8297 0.8393 0.8493 0.8592 0.8592 0.8989 0.8988 -5.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.51 3.30 3.93 4.85 4.69 4.39 4.52 -
P/RPS 3.80 5.35 12.78 4.12 5.43 7.65 15.87 -61.40%
P/EPS 29.18 41.19 103.21 29.02 36.02 49.49 105.87 -57.61%
EY 3.43 2.43 0.97 3.45 2.78 2.02 0.94 136.82%
DY 4.27 3.03 1.27 3.51 2.56 1.82 0.88 186.33%
P/NAPS 4.23 3.93 4.62 5.64 5.45 4.88 5.02 -10.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 04/11/22 28/07/22 28/04/22 24/02/22 29/10/21 30/07/21 23/04/21 -
Price 3.79 3.62 3.81 4.02 4.67 4.35 4.68 -
P/RPS 4.10 5.87 12.39 3.42 5.41 7.58 16.43 -60.32%
P/EPS 31.50 45.19 100.06 24.05 35.87 49.04 109.62 -56.42%
EY 3.17 2.21 1.00 4.16 2.79 2.04 0.91 129.62%
DY 3.96 2.76 1.31 4.23 2.57 1.84 0.85 178.68%
P/NAPS 4.57 4.31 4.48 4.67 5.43 4.83 5.20 -8.24%

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