[MAXIS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

19-Apr-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -76.14%

YoY- 4.18%

Quarter Report

Maxis Berhad Q12018.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	9,192,000	6,747,000	4,483,000	2,237,000	8,696,000	6,546,000	4,329,000	64.97%
YoY %	36.24%	50.50%	100.40%	-74.28%	32.84%	51.21%	-	-
Horiz. %	212.34%	155.86%	103.56%	51.67%	200.88%	151.21%	100.00%	-
PBT	2,369,000	2,005,000	1,328,000	693,000	2,894,000	2,184,000	1,457,000	38.15%
YoY %	18.15%	50.98%	91.63%	-76.05%	32.51%	49.90%	-	-
Horiz. %	162.59%	137.61%	91.15%	47.56%	198.63%	149.90%	100.00%	-
Tax	-589,000	-491,000	-327,000	-170,000	-702,000	-551,000	-378,000	34.29%
YoY %	-19.96%	-50.15%	-92.35%	75.78%	-27.40%	-45.77%	-	-
Horiz. %	155.82%	129.89%	86.51%	44.97%	185.71%	145.77%	100.00%	-
NP	1,780,000	1,514,000	1,001,000	523,000	2,192,000	1,633,000	1,079,000	39.48%
YoY %	17.57%	51.25%	91.40%	-76.14%	34.23%	51.34%	-	-
Horiz. %	164.97%	140.32%	92.77%	48.47%	203.15%	151.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,780,000	1,514,000	1,001,000	523,000	2,192,000	1,633,000	1,079,000	39.48%
YoY %	17.57%	51.25%	91.40%	-76.14%	34.23%	51.34%	-	-
Horiz. %	164.97%	140.32%	92.77%	48.47%	203.15%	151.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	24.49%	24.62%	24.53%	24.26%	25.23%	25.94%	-
YoY %	1.51%	-0.53%	0.37%	1.11%	-3.84%	-2.74%	-	-
Horiz. %	95.84%	94.41%	94.91%	94.56%	93.52%	97.26%	100.00%	-
Total Cost	7,412,000	5,233,000	3,482,000	1,714,000	6,504,000	4,913,000	3,250,000	73.00%
YoY %	41.64%	50.29%	103.15%	-73.65%	32.38%	51.17%	-	-
Horiz. %	228.06%	161.02%	107.14%	52.74%	200.12%	151.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,110,740	7,267,020	7,108,920	7,028,099	7,028,099	6,683,906	6,444,028	6.76%
YoY %	-2.15%	2.22%	1.15%	0.00%	5.15%	3.72%	-	-
Horiz. %	110.35%	112.77%	110.32%	109.06%	109.06%	103.72%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	1,562,800	1,172,100	781,200	390,450	1,561,800	1,139,302	749,305	63.02%
YoY %	33.33%	50.04%	100.08%	-75.00%	37.08%	52.05%	-	-
Horiz. %	208.57%	156.42%	104.26%	52.11%	208.43%	152.05%	100.00%	-
Div Payout %	87.80%	77.42%	78.04%	74.66%	71.25%	69.77%	69.44%	-
YoY %	13.41%	-0.79%	4.53%	4.79%	2.12%	0.48%	-	-
Horiz. %	126.44%	111.49%	112.38%	107.52%	102.61%	100.48%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	7,110,740	7,267,020	7,108,920	7,028,099	7,028,099	6,683,906	6,444,028	6.76%
YoY %	-2.15%	2.22%	1.15%	0.00%	5.15%	3.72%	-	-
Horiz. %	110.35%	112.77%	110.32%	109.06%	109.06%	103.72%	100.00%	-
NOSH	7,816,650	7,816,628	7,816,628	7,810,564	7,810,564	7,595,348	7,493,055	2.85%
YoY %	0.00%	0.00%	0.08%	0.00%	2.83%	1.37%	-	-
Horiz. %	104.32%	104.32%	104.32%	104.24%	104.24%	101.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	19.36%	22.44%	22.33%	23.38%	25.21%	24.95%	24.92%	-
YoY %	-13.73%	0.49%	-4.49%	-7.26%	1.04%	0.12%	-	-
Horiz. %	77.69%	90.05%	89.61%	93.82%	101.16%	100.12%	100.00%	-
ROE	25.03%	20.83%	14.08%	7.44%	31.19%	24.43%	16.74%	-
YoY %	20.16%	47.94%	89.25%	-76.15%	27.67%	45.94%	-	-
Horiz. %	149.52%	124.43%	84.11%	44.44%	186.32%	145.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	117.64	86.35	57.39	28.65	111.36	86.18	57.77	60.44%
YoY %	36.24%	50.46%	100.31%	-74.27%	29.22%	49.18%	-	-
Horiz. %	203.64%	149.47%	99.34%	49.59%	192.76%	149.18%	100.00%	-
EPS	22.80	19.40	12.80	6.70	28.60	21.50	14.40	35.73%
YoY %	17.53%	51.56%	91.04%	-76.57%	33.02%	49.31%	-	-
Horiz. %	158.33%	134.72%	88.89%	46.53%	198.61%	149.31%	100.00%	-
DPS	20.00	15.00	10.00	5.00	20.00	15.00	10.00	58.53%
YoY %	33.33%	50.00%	100.00%	-75.00%	33.33%	50.00%	-	-
Horiz. %	200.00%	150.00%	100.00%	50.00%	200.00%	150.00%	100.00%	-
NAPS	0.91	0.93	0.91	0.90	0.90	0.88	0.86	3.82%
YoY %	-2.15%	2.20%	1.11%	0.00%	2.27%	2.33%	-	-
Horiz. %	105.81%	108.14%	105.81%	104.65%	104.65%	102.33%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 7,810,564
RPS	117.35	86.13	57.23	28.56	111.02	83.57	55.27	64.96%
YoY %	36.25%	50.50%	100.39%	-74.27%	32.85%	51.20%	-	-
Horiz. %	212.32%	155.83%	103.55%	51.67%	200.87%	151.20%	100.00%	-
EPS	22.72	19.33	12.78	6.68	27.98	20.85	13.77	39.50%
YoY %	17.54%	51.25%	91.32%	-76.13%	34.20%	51.42%	-	-
Horiz. %	165.00%	140.38%	92.81%	48.51%	203.20%	151.42%	100.00%	-
DPS	19.95	14.96	9.97	4.98	19.94	14.54	9.57	62.96%
YoY %	33.36%	50.05%	100.20%	-75.03%	37.14%	51.93%	-	-
Horiz. %	208.46%	156.32%	104.18%	52.04%	208.36%	151.93%	100.00%	-
NAPS	0.9078	0.9277	0.9075	0.8972	0.8972	0.8533	0.8227	6.76%
YoY %	-2.15%	2.23%	1.15%	0.00%	5.14%	3.72%	-	-
Horiz. %	110.34%	112.76%	110.31%	109.06%	109.06%	103.72%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	5.35	5.84	5.46	5.74	6.01	5.80	5.55	-
P/RPS	4.55	6.76	9.51	20.04	5.40	6.73	9.61	-39.17%
YoY %	-32.69%	-28.92%	-52.54%	271.11%	-19.76%	-29.97%	-	-
Horiz. %	47.35%	70.34%	98.96%	208.53%	56.19%	70.03%	100.00%	-
P/EPS	23.49	30.14	42.61	85.70	21.41	26.98	38.54	-28.04%
YoY %	-22.06%	-29.27%	-50.28%	300.28%	-20.64%	-29.99%	-	-
Horiz. %	60.95%	78.20%	110.56%	222.37%	55.55%	70.01%	100.00%	-
EY	4.26	3.32	2.35	1.17	4.67	3.71	2.59	39.21%
YoY %	28.31%	41.28%	100.85%	-74.95%	25.88%	43.24%	-	-
Horiz. %	164.48%	128.19%	90.73%	45.17%	180.31%	143.24%	100.00%	-
DY	3.74	2.57	1.83	0.87	3.33	2.59	1.80	62.61%
YoY %	45.53%	40.44%	110.34%	-73.87%	28.57%	43.89%	-	-
Horiz. %	207.78%	142.78%	101.67%	48.33%	185.00%	143.89%	100.00%	-
P/NAPS	5.88	6.28	6.00	6.38	6.68	6.59	6.45	-5.96%
YoY %	-6.37%	4.67%	-5.96%	-4.49%	1.37%	2.17%	-	-
Horiz. %	91.16%	97.36%	93.02%	98.91%	103.57%	102.17%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	15/02/19	18/10/18	18/07/18	19/04/18	08/02/18	25/10/17	20/07/17	-
Price	5.63	5.51	5.55	5.88	6.07	5.74	5.53	-
P/RPS	4.79	6.38	9.67	20.53	5.45	6.66	9.57	-36.88%
YoY %	-24.92%	-34.02%	-52.90%	276.70%	-18.17%	-30.41%	-	-
Horiz. %	50.05%	66.67%	101.04%	214.52%	56.95%	69.59%	100.00%	-
P/EPS	24.72	28.44	43.31	87.80	21.62	26.70	38.40	-25.38%
YoY %	-13.08%	-34.33%	-50.67%	306.11%	-19.03%	-30.47%	-	-
Horiz. %	64.38%	74.06%	112.79%	228.65%	56.30%	69.53%	100.00%	-
EY	4.05	3.52	2.31	1.14	4.62	3.75	2.60	34.26%
YoY %	15.06%	52.38%	102.63%	-75.32%	23.20%	44.23%	-	-
Horiz. %	155.77%	135.38%	88.85%	43.85%	177.69%	144.23%	100.00%	-
DY	3.55	2.72	1.80	0.85	3.29	2.61	1.81	56.49%
YoY %	30.51%	51.11%	111.76%	-74.16%	26.05%	44.20%	-	-
Horiz. %	196.13%	150.28%	99.45%	46.96%	181.77%	144.20%	100.00%	-
P/NAPS	6.19	5.92	6.10	6.53	6.74	6.52	6.43	-2.49%
YoY %	4.56%	-2.95%	-6.58%	-3.12%	3.37%	1.40%	-	-
Horiz. %	96.27%	92.07%	94.87%	101.56%	104.82%	101.40%	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