[MAXIS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.5%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,244,000 2,158,000 2,133,000 2,310,000 2,216,000 2,191,000 2,152,000 2.82%
PBT 746,000 757,000 741,000 832,000 815,000 720,000 765,000 -1.66%
Tax -208,000 -205,000 -201,000 -222,000 -214,000 -188,000 -213,000 -1.56%
NP 538,000 552,000 540,000 610,000 601,000 532,000 552,000 -1.69%
-
NP to SH 537,000 551,000 539,000 610,000 601,000 532,000 552,000 -1.81%
-
Tax Rate 27.88% 27.08% 27.13% 26.68% 26.26% 26.11% 27.84% -
Total Cost 1,706,000 1,606,000 1,593,000 1,700,000 1,615,000 1,659,000 1,600,000 4.36%
-
Net Worth 7,682,083 8,076,301 8,609,027 8,735,801 8,714,499 8,691,830 8,951,351 -9.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 596,666 603,835 598,888 1,204,938 601,000 599,436 596,756 -0.01%
Div Payout % 111.11% 109.59% 111.11% 197.53% 100.00% 112.68% 108.11% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 7,682,083 8,076,301 8,609,027 8,735,801 8,714,499 8,691,830 8,951,351 -9.68%
NOSH 7,458,333 7,547,945 7,486,111 7,530,863 7,512,500 7,492,957 7,459,459 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 23.98% 25.58% 25.32% 26.41% 27.12% 24.28% 25.65% -
ROE 6.99% 6.82% 6.26% 6.98% 6.90% 6.12% 6.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.09 28.59 28.49 30.67 29.50 29.24 28.85 2.84%
EPS 7.20 7.30 7.20 8.10 8.00 7.10 7.40 -1.80%
DPS 8.00 8.00 8.00 16.00 8.00 8.00 8.00 0.00%
NAPS 1.03 1.07 1.15 1.16 1.16 1.16 1.20 -9.67%
Adjusted Per Share Value based on latest NOSH - 7,530,863
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.65 27.55 27.23 29.49 28.29 27.97 27.47 2.84%
EPS 6.86 7.03 6.88 7.79 7.67 6.79 7.05 -1.80%
DPS 7.62 7.71 7.65 15.38 7.67 7.65 7.62 0.00%
NAPS 0.9807 1.031 1.0991 1.1152 1.1125 1.1096 1.1428 -9.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.32 5.48 5.38 5.30 5.35 5.28 5.34 -
P/RPS 17.68 19.17 18.88 17.28 18.14 18.06 18.51 -3.00%
P/EPS 73.89 75.07 74.72 65.43 66.88 74.37 72.16 1.59%
EY 1.35 1.33 1.34 1.53 1.50 1.34 1.39 -1.92%
DY 1.50 1.46 1.49 3.02 1.50 1.52 1.50 0.00%
P/NAPS 5.17 5.12 4.68 4.57 4.61 4.55 4.45 10.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 5.50 5.42 5.42 5.43 5.29 5.38 5.22 -
P/RPS 18.28 18.96 19.02 17.70 17.93 18.40 18.09 0.69%
P/EPS 76.39 74.25 75.28 67.04 66.13 75.77 70.54 5.44%
EY 1.31 1.35 1.33 1.49 1.51 1.32 1.42 -5.22%
DY 1.45 1.48 1.48 2.95 1.51 1.49 1.53 -3.51%
P/NAPS 5.34 5.07 4.71 4.68 4.56 4.64 4.35 14.63%

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