[MAXIS] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.88%
YoY- -15.79%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,327,000 2,306,000 2,216,000 2,216,000 2,229,000 2,265,000 2,244,000 2.44%
PBT 666,000 547,000 632,000 630,000 767,000 760,000 746,000 -7.27%
Tax -190,000 -169,000 -189,000 -164,000 -194,000 141,000 -208,000 -5.85%
NP 476,000 378,000 443,000 466,000 573,000 901,000 538,000 -7.83%
-
NP to SH 475,000 378,000 442,000 464,000 572,000 900,000 537,000 -7.84%
-
Tax Rate 28.53% 30.90% 29.91% 26.03% 25.29% -18.55% 27.88% -
Total Cost 1,851,000 1,928,000 1,773,000 1,750,000 1,656,000 1,364,000 1,706,000 5.58%
-
Net Worth 7,011,904 7,106,399 7,266,779 7,334,193 8,128,421 8,100,000 7,682,083 -5.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 603,174 1,209,600 599,322 598,709 602,105 1,200,000 596,666 0.72%
Div Payout % 126.98% 320.00% 135.59% 129.03% 105.26% 133.33% 111.11% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 7,011,904 7,106,399 7,266,779 7,334,193 8,128,421 8,100,000 7,682,083 -5.89%
NOSH 7,539,682 7,560,000 7,491,525 7,483,871 7,526,315 7,500,000 7,458,333 0.72%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.46% 16.39% 19.99% 21.03% 25.71% 39.78% 23.98% -
ROE 6.77% 5.32% 6.08% 6.33% 7.04% 11.11% 6.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.86 30.50 29.58 29.61 29.62 30.20 30.09 1.69%
EPS 6.30 5.00 5.90 6.20 7.60 12.00 7.20 -8.50%
DPS 8.00 16.00 8.00 8.00 8.00 16.00 8.00 0.00%
NAPS 0.93 0.94 0.97 0.98 1.08 1.08 1.03 -6.57%
Adjusted Per Share Value based on latest NOSH - 7,483,871
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.71 29.44 28.29 28.29 28.46 28.92 28.65 2.44%
EPS 6.06 4.83 5.64 5.92 7.30 11.49 6.86 -7.92%
DPS 7.70 15.44 7.65 7.64 7.69 15.32 7.62 0.69%
NAPS 0.8952 0.9072 0.9277 0.9363 1.0377 1.0341 0.9807 -5.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 6.53 6.65 6.92 6.39 6.09 5.48 5.32 -
P/RPS 21.16 21.80 23.39 21.58 20.56 18.15 17.68 12.71%
P/EPS 103.65 133.00 117.29 103.06 80.13 45.67 73.89 25.28%
EY 0.96 0.75 0.85 0.97 1.25 2.19 1.35 -20.31%
DY 1.23 2.41 1.16 1.25 1.31 2.92 1.50 -12.38%
P/NAPS 7.02 7.07 7.13 6.52 5.64 5.07 5.17 22.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 26/02/13 28/11/12 30/08/12 31/05/12 24/02/12 30/11/11 -
Price 6.97 6.35 6.50 7.04 6.19 5.99 5.50 -
P/RPS 22.58 20.82 21.97 23.78 20.90 19.83 18.28 15.10%
P/EPS 110.63 127.00 110.17 113.55 81.45 49.92 76.39 27.97%
EY 0.90 0.79 0.91 0.88 1.23 2.00 1.31 -22.12%
DY 1.15 2.52 1.23 1.14 1.29 2.67 1.45 -14.30%
P/NAPS 7.49 6.76 6.70 7.18 5.73 5.55 5.34 25.27%

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