[MAXIS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 12.97%
YoY- -48.85%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,158,000 2,133,000 2,310,000 2,216,000 2,191,000 2,152,000 2,211,000 -1.60%
PBT 757,000 741,000 832,000 815,000 720,000 765,000 695,000 5.87%
Tax -205,000 -201,000 -222,000 -214,000 -188,000 -213,000 -192,000 4.47%
NP 552,000 540,000 610,000 601,000 532,000 552,000 503,000 6.41%
-
NP to SH 551,000 539,000 610,000 601,000 532,000 552,000 503,000 6.28%
-
Tax Rate 27.08% 27.13% 26.68% 26.26% 26.11% 27.84% 27.63% -
Total Cost 1,606,000 1,593,000 1,700,000 1,615,000 1,659,000 1,600,000 1,708,000 -4.03%
-
Net Worth 8,076,301 8,609,027 8,735,801 8,714,499 8,691,830 8,951,351 8,933,881 -6.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 603,835 598,888 1,204,938 601,000 599,436 596,756 675,671 -7.23%
Div Payout % 109.59% 111.11% 197.53% 100.00% 112.68% 108.11% 134.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 8,076,301 8,609,027 8,735,801 8,714,499 8,691,830 8,951,351 8,933,881 -6.52%
NOSH 7,547,945 7,486,111 7,530,863 7,512,500 7,492,957 7,459,459 7,507,462 0.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 25.58% 25.32% 26.41% 27.12% 24.28% 25.65% 22.75% -
ROE 6.82% 6.26% 6.98% 6.90% 6.12% 6.17% 5.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.59 28.49 30.67 29.50 29.24 28.85 29.45 -1.96%
EPS 7.30 7.20 8.10 8.00 7.10 7.40 6.70 5.90%
DPS 8.00 8.00 16.00 8.00 8.00 8.00 9.00 -7.57%
NAPS 1.07 1.15 1.16 1.16 1.16 1.20 1.19 -6.85%
Adjusted Per Share Value based on latest NOSH - 7,512,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.55 27.23 29.49 28.29 27.97 27.47 28.23 -1.61%
EPS 7.03 6.88 7.79 7.67 6.79 7.05 6.42 6.25%
DPS 7.71 7.65 15.38 7.67 7.65 7.62 8.63 -7.25%
NAPS 1.031 1.0991 1.1152 1.1125 1.1096 1.1428 1.1405 -6.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.48 5.38 5.30 5.35 5.28 5.34 5.37 -
P/RPS 19.17 18.88 17.28 18.14 18.06 18.51 18.23 3.41%
P/EPS 75.07 74.72 65.43 66.88 74.37 72.16 80.15 -4.28%
EY 1.33 1.34 1.53 1.50 1.34 1.39 1.25 4.23%
DY 1.46 1.49 3.02 1.50 1.52 1.50 1.68 -8.95%
P/NAPS 5.12 4.68 4.57 4.61 4.55 4.45 4.51 8.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 5.42 5.42 5.43 5.29 5.38 5.22 5.52 -
P/RPS 18.96 19.02 17.70 17.93 18.40 18.09 18.74 0.78%
P/EPS 74.25 75.28 67.04 66.13 75.77 70.54 82.39 -6.71%
EY 1.35 1.33 1.49 1.51 1.32 1.42 1.21 7.59%
DY 1.48 1.48 2.95 1.51 1.49 1.53 1.63 -6.24%
P/NAPS 5.07 4.71 4.68 4.56 4.64 4.35 4.64 6.10%

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