[MAXIS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

12-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- -10.61%

YoY- 6.79%

Quarter Report

Maxis Berhad Q32013.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Quarter Result
Revenue	2,082,000	2,119,000	2,224,000	2,239,000	2,294,000	2,327,000	2,306,000	-6.60%
YoY %	-1.75%	-4.72%	-0.67%	-2.40%	-1.42%	0.91%	-	-
Horiz. %	90.29%	91.89%	96.44%	97.09%	99.48%	100.91%	100.00%	-
PBT	634,000	657,000	428,000	667,000	735,000	666,000	547,000	10.37%
YoY %	-3.50%	53.50%	-35.83%	-9.25%	10.36%	21.76%	-	-
Horiz. %	115.90%	120.11%	78.24%	121.94%	134.37%	121.76%	100.00%	-
Tax	-183,000	-169,000	-136,000	-193,000	-205,000	-190,000	-169,000	5.46%
YoY %	-8.28%	-24.26%	29.53%	5.85%	-7.89%	-12.43%	-	-
Horiz. %	108.28%	100.00%	80.47%	114.20%	121.30%	112.43%	100.00%	-
NP	451,000	488,000	292,000	474,000	530,000	476,000	378,000	12.52%
YoY %	-7.58%	67.12%	-38.40%	-10.57%	11.34%	25.93%	-	-
Horiz. %	119.31%	129.10%	77.25%	125.40%	140.21%	125.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	446,000	484,000	290,000	472,000	528,000	475,000	378,000	11.69%
YoY %	-7.85%	66.90%	-38.56%	-10.61%	11.16%	25.66%	-	-
Horiz. %	117.99%	128.04%	76.72%	124.87%	139.68%	125.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.86%	25.72%	31.78%	28.94%	27.89%	28.53%	30.90%	-
YoY %	12.21%	-19.07%	9.81%	3.76%	-2.24%	-7.67%	-	-
Horiz. %	93.40%	83.24%	102.85%	93.66%	90.26%	92.33%	100.00%	-
Total Cost	1,631,000	1,631,000	1,932,000	1,765,000	1,764,000	1,851,000	1,928,000	-10.58%
YoY %	0.00%	-15.58%	9.46%	0.06%	-4.70%	-3.99%	-	-
Horiz. %	84.60%	84.60%	100.21%	91.55%	91.49%	96.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,140,338	5,974,375	5,948,717	6,218,412	6,335,999	7,011,904	7,106,399	-19.46%
YoY %	-13.96%	0.43%	-4.34%	-1.86%	-9.64%	-1.33%	-	-
Horiz. %	72.33%	84.07%	83.71%	87.50%	89.16%	98.67%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	604,745	604,999	1,189,743	599,365	603,428	603,174	1,209,600	-37.08%
YoY %	-0.04%	-49.15%	98.50%	-0.67%	0.04%	-50.13%	-	-
Horiz. %	50.00%	50.02%	98.36%	49.55%	49.89%	49.87%	100.00%	-
Div Payout %	135.59%	125.00%	410.26%	126.98%	114.29%	126.98%	320.00%	-
YoY %	8.47%	-69.53%	223.09%	11.10%	-9.99%	-60.32%	-	-
Horiz. %	42.37%	39.06%	128.21%	39.68%	35.72%	39.68%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	5,140,338	5,974,375	5,948,717	6,218,412	6,335,999	7,011,904	7,106,399	-19.46%
YoY %	-13.96%	0.43%	-4.34%	-1.86%	-9.64%	-1.33%	-	-
Horiz. %	72.33%	84.07%	83.71%	87.50%	89.16%	98.67%	100.00%	-
NOSH	7,559,321	7,562,499	7,435,897	7,492,063	7,542,857	7,539,682	7,560,000	-0.00%
YoY %	-0.04%	1.70%	-0.75%	-0.67%	0.04%	-0.27%	-	-
Horiz. %	99.99%	100.03%	98.36%	99.10%	99.77%	99.73%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	21.66%	23.03%	13.13%	21.17%	23.10%	20.46%	16.39%	-
YoY %	-5.95%	75.40%	-37.98%	-8.35%	12.90%	24.83%	-	-
Horiz. %	132.15%	140.51%	80.11%	129.16%	140.94%	124.83%	100.00%	-
ROE	8.68%	8.10%	4.88%	7.59%	8.33%	6.77%	5.32%	-
YoY %	7.16%	65.98%	-35.70%	-8.88%	23.04%	27.26%	-	-
Horiz. %	163.16%	152.26%	91.73%	142.67%	156.58%	127.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	27.54	28.02	29.91	29.88	30.41	30.86	30.50	-6.59%
YoY %	-1.71%	-6.32%	0.10%	-1.74%	-1.46%	1.18%	-	-
Horiz. %	90.30%	91.87%	98.07%	97.97%	99.70%	101.18%	100.00%	-
EPS	5.90	6.40	3.90	6.30	7.00	6.30	5.00	11.69%
YoY %	-7.81%	64.10%	-38.10%	-10.00%	11.11%	26.00%	-	-
Horiz. %	118.00%	128.00%	78.00%	126.00%	140.00%	126.00%	100.00%	-
DPS	8.00	8.00	16.00	8.00	8.00	8.00	16.00	-37.08%
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	0.68	0.79	0.80	0.83	0.84	0.93	0.94	-19.46%
YoY %	-13.92%	-1.25%	-3.61%	-1.19%	-9.68%	-1.06%	-	-
Horiz. %	72.34%	84.04%	85.11%	88.30%	89.36%	98.94%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,492,063
RPS	26.58	27.06	28.40	28.59	29.29	29.71	29.44	-6.60%
YoY %	-1.77%	-4.72%	-0.66%	-2.39%	-1.41%	0.92%	-	-
Horiz. %	90.29%	91.92%	96.47%	97.11%	99.49%	100.92%	100.00%	-
EPS	5.69	6.18	3.70	6.03	6.74	6.06	4.83	11.57%
YoY %	-7.93%	67.03%	-38.64%	-10.53%	11.22%	25.47%	-	-
Horiz. %	117.81%	127.95%	76.60%	124.84%	139.54%	125.47%	100.00%	-
DPS	7.72	7.72	15.19	7.65	7.70	7.70	15.44	-37.08%
YoY %	0.00%	-49.18%	98.56%	-0.65%	0.00%	-50.13%	-	-
Horiz. %	50.00%	50.00%	98.38%	49.55%	49.87%	49.87%	100.00%	-
NAPS	0.6563	0.7628	0.7595	0.794	0.809	0.8953	0.9073	-19.46%
YoY %	-13.96%	0.43%	-4.35%	-1.85%	-9.64%	-1.32%	-	-
Horiz. %	72.34%	84.07%	83.71%	87.51%	89.17%	98.68%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	6.75	6.96	7.27	7.00	6.87	6.53	6.65	-
P/RPS	24.51	24.84	24.31	23.42	22.59	21.16	21.80	8.14%
YoY %	-1.33%	2.18%	3.80%	3.67%	6.76%	-2.94%	-	-
Horiz. %	112.43%	113.94%	111.51%	107.43%	103.62%	97.06%	100.00%	-
P/EPS	114.41	108.75	186.41	111.11	98.14	103.65	133.00	-9.57%
YoY %	5.20%	-41.66%	67.77%	13.22%	-5.32%	-22.07%	-	-
Horiz. %	86.02%	81.77%	140.16%	83.54%	73.79%	77.93%	100.00%	-
EY	0.87	0.92	0.54	0.90	1.02	0.96	0.75	10.43%
YoY %	-5.43%	70.37%	-40.00%	-11.76%	6.25%	28.00%	-	-
Horiz. %	116.00%	122.67%	72.00%	120.00%	136.00%	128.00%	100.00%	-
DY	1.19	1.15	2.20	1.14	1.16	1.23	2.41	-37.60%
YoY %	3.48%	-47.73%	92.98%	-1.72%	-5.69%	-48.96%	-	-
Horiz. %	49.38%	47.72%	91.29%	47.30%	48.13%	51.04%	100.00%	-
P/NAPS	9.93	8.81	9.09	8.43	8.18	7.02	7.07	25.49%
YoY %	12.71%	-3.08%	7.83%	3.06%	16.52%	-0.71%	-	-
Horiz. %	140.45%	124.61%	128.57%	119.24%	115.70%	99.29%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	22/07/14	07/05/14	11/02/14	12/11/13	06/08/13	09/05/13	26/02/13	-
Price	6.74	6.98	6.96	7.12	7.15	6.97	6.35	-
P/RPS	24.47	24.91	23.27	23.82	23.51	22.58	20.82	11.40%
YoY %	-1.77%	7.05%	-2.31%	1.32%	4.12%	8.45%	-	-
Horiz. %	117.53%	119.64%	111.77%	114.41%	112.92%	108.45%	100.00%	-
P/EPS	114.24	109.06	178.46	113.02	102.14	110.63	127.00	-6.83%
YoY %	4.75%	-38.89%	57.90%	10.65%	-7.67%	-12.89%	-	-
Horiz. %	89.95%	85.87%	140.52%	88.99%	80.43%	87.11%	100.00%	-
EY	0.88	0.92	0.56	0.88	0.98	0.90	0.79	7.47%
YoY %	-4.35%	64.29%	-36.36%	-10.20%	8.89%	13.92%	-	-
Horiz. %	111.39%	116.46%	70.89%	111.39%	124.05%	113.92%	100.00%	-
DY	1.19	1.15	2.30	1.12	1.12	1.15	2.52	-39.44%
YoY %	3.48%	-50.00%	105.36%	0.00%	-2.61%	-54.37%	-	-
Horiz. %	47.22%	45.63%	91.27%	44.44%	44.44%	45.63%	100.00%	-
P/NAPS	9.91	8.84	8.70	8.58	8.51	7.49	6.76	29.13%
YoY %	12.10%	1.61%	1.40%	0.82%	13.62%	10.80%	-	-
Horiz. %	146.60%	130.77%	128.70%	126.92%	125.89%	110.80%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 09:00:00

EMA 5

Hourly

BUY

2024-05-08 09:00:00

EMA 5

30 Mins

BUY

2024-05-08 09:00:00

TURTLE SYSTEM 20

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

353

PTRANS

PERAK TRANSIT BERHAD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

CAPITALA

CAPITAL A BERHAD

279

MYEG

MY E.G. SERVICES BHD

277

DNEX

DAGANG NEXCHANGE BERHAD

252

RANHILL

RANHILL UTILITIES BERHAD

249

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

BCMALL

0.015

+0.005

497,327,200

HSI-CXG

0.165

0.00

247,686,100

HSI-HUT

0.20

-0.01

113,197,200

0.115

+0.005

92,150,500

CLASSITA

0.04

-0.005

79,064,900

MYEG

0.955

+0.035

76,394,900

INGENIEU

0.08

-0.005

43,907,500

HEGROUP

0.58

+0.05

33,840,400

HSI-HS2

0.105

-0.01

32,360,600

TOPGLOV

0.91

+0.015

29,913,400

More active Stocks

F&N

32.50

+0.30

38,900

BURSA

7.96

+0.19

1,571,100

SIMEPLT

4.66

+0.18

2,080,700

AYER

7.18

+0.17

4,200

LPI

12.22

+0.14

12,700

LAGENDA

1.67

+0.12

1,472,700

AHEALTH

3.40

+0.10

506,100

MBMR

5.03

+0.10

133,300

PPB

15.98

+0.08

119,900

HLCAP

4.25

+0.07

109,300

More gainer Stocks

DLADY

33.62

-0.68

17,300

AJI

19.10

-0.44

226,900

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

HEIM

23.54

-0.18

13,100

KUAISHO-C17

0.08

-0.12

58,800

HARISON

9.32

-0.11

9,700

TENAGA

12.38

-0.10

1,173,700

NIKKEI-CF

1.50

-0.10

500

JTIASA-CX

0.055

-0.095

500,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More