[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 25.48%
YoY- -9.63%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 7,438,000 4,996,000 2,526,000 9,789,000 7,235,000 4,830,000 2,406,000 112.06%
PBT 1,266,000 882,000 429,000 1,811,000 1,402,000 932,000 432,000 104.65%
Tax -330,000 -233,000 -109,000 -630,000 -460,000 -305,000 -134,000 82.26%
NP 936,000 649,000 320,000 1,181,000 942,000 627,000 298,000 114.32%
-
NP to SH 937,000 650,000 320,000 1,182,000 942,000 627,000 298,000 114.47%
-
Tax Rate 26.07% 26.42% 25.41% 34.79% 32.81% 32.73% 31.02% -
Total Cost 6,502,000 4,347,000 2,206,000 8,608,000 6,293,000 4,203,000 2,108,000 111.74%
-
Net Worth 6,030,699 6,029,214 6,264,119 6,342,420 6,499,023 6,574,067 6,652,330 -6.32%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 939,849 626,411 313,205 1,566,029 1,174,522 782,627 391,313 79.24%
Div Payout % 100.30% 96.37% 97.88% 132.49% 124.68% 124.82% 131.31% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 6,030,699 6,029,214 6,264,119 6,342,420 6,499,023 6,574,067 6,652,330 -6.32%
NOSH 7,832,077 7,830,148 7,830,148 7,830,148 7,830,148 7,826,271 7,826,271 0.04%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.58% 12.99% 12.67% 12.06% 13.02% 12.98% 12.39% -
ROE 15.54% 10.78% 5.11% 18.64% 14.49% 9.54% 4.48% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 94.97 63.80 32.26 125.02 92.40 61.72 30.74 111.97%
EPS 12.00 8.30 4.10 15.10 12.00 8.00 3.80 115.09%
DPS 12.00 8.00 4.00 20.00 15.00 10.00 5.00 79.16%
NAPS 0.77 0.77 0.80 0.81 0.83 0.84 0.85 -6.37%
Adjusted Per Share Value based on latest NOSH - 7,830,148
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 94.96 63.78 32.25 124.97 92.36 61.66 30.72 112.05%
EPS 11.96 8.30 4.09 15.09 12.03 8.00 3.80 114.61%
DPS 12.00 8.00 4.00 19.99 14.99 9.99 5.00 79.16%
NAPS 0.7699 0.7697 0.7997 0.8097 0.8297 0.8393 0.8493 -6.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.04 4.10 4.13 3.84 3.51 3.30 3.93 -
P/RPS 4.25 6.43 12.80 3.07 3.80 5.35 12.78 -51.96%
P/EPS 33.77 49.39 101.06 25.44 29.18 41.19 103.21 -52.48%
EY 2.96 2.02 0.99 3.93 3.43 2.43 0.97 110.24%
DY 2.97 1.95 0.97 5.21 4.27 3.03 1.27 76.09%
P/NAPS 5.25 5.32 5.16 4.74 4.23 3.93 4.62 8.88%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 10/11/23 09/08/23 19/05/23 23/02/23 04/11/22 28/07/22 28/04/22 -
Price 4.03 3.98 4.36 4.06 3.79 3.62 3.81 -
P/RPS 4.24 6.24 13.52 3.25 4.10 5.87 12.39 -51.04%
P/EPS 33.69 47.94 106.69 26.90 31.50 45.19 100.06 -51.56%
EY 2.97 2.09 0.94 3.72 3.17 2.21 1.00 106.48%
DY 2.98 2.01 0.92 4.93 3.96 2.76 1.31 72.88%
P/NAPS 5.23 5.17 5.45 5.01 4.57 4.31 4.48 10.86%

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