[MAXIS] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

11-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -38.56%

YoY- -23.28%

Quarter Report

Maxis Berhad Q42013.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Quarter Result
Revenue	2,065,000	2,082,000	2,119,000	2,224,000	2,239,000	2,294,000	2,327,000	-7.64%
YoY %	-0.82%	-1.75%	-4.72%	-0.67%	-2.40%	-1.42%	-	-
Horiz. %	88.74%	89.47%	91.06%	95.57%	96.22%	98.58%	100.00%	-
PBT	643,000	634,000	657,000	428,000	667,000	735,000	666,000	-2.31%
YoY %	1.42%	-3.50%	53.50%	-35.83%	-9.25%	10.36%	-	-
Horiz. %	96.55%	95.20%	98.65%	64.26%	100.15%	110.36%	100.00%	-
Tax	-192,000	-183,000	-169,000	-136,000	-193,000	-205,000	-190,000	0.69%
YoY %	-4.92%	-8.28%	-24.26%	29.53%	5.85%	-7.89%	-	-
Horiz. %	101.05%	96.32%	88.95%	71.58%	101.58%	107.89%	100.00%	-
NP	451,000	451,000	488,000	292,000	474,000	530,000	476,000	-3.52%
YoY %	0.00%	-7.58%	67.12%	-38.40%	-10.57%	11.34%	-	-
Horiz. %	94.75%	94.75%	102.52%	61.34%	99.58%	111.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	449,000	446,000	484,000	290,000	472,000	528,000	475,000	-3.67%
YoY %	0.67%	-7.85%	66.90%	-38.56%	-10.61%	11.16%	-	-
Horiz. %	94.53%	93.89%	101.89%	61.05%	99.37%	111.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.86%	28.86%	25.72%	31.78%	28.94%	27.89%	28.53%	-
YoY %	3.47%	12.21%	-19.07%	9.81%	3.76%	-2.24%	-	-
Horiz. %	104.66%	101.16%	90.15%	111.39%	101.44%	97.76%	100.00%	-
Total Cost	1,614,000	1,631,000	1,631,000	1,932,000	1,765,000	1,764,000	1,851,000	-8.72%
YoY %	-1.04%	0.00%	-15.58%	9.46%	0.06%	-4.70%	-	-
Horiz. %	87.20%	88.11%	88.11%	104.38%	95.35%	95.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,939,000	5,140,338	5,974,375	5,948,717	6,218,412	6,335,999	7,011,904	-20.81%
YoY %	-3.92%	-13.96%	0.43%	-4.34%	-1.86%	-9.64%	-	-
Horiz. %	70.44%	73.31%	85.20%	84.84%	88.68%	90.36%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	598,666	604,745	604,999	1,189,743	599,365	603,428	603,174	-0.49%
YoY %	-1.01%	-0.04%	-49.15%	98.50%	-0.67%	0.04%	-	-
Horiz. %	99.25%	100.26%	100.30%	197.25%	99.37%	100.04%	100.00%	-
Div Payout %	133.33%	135.59%	125.00%	410.26%	126.98%	114.29%	126.98%	-
YoY %	-1.67%	8.47%	-69.53%	223.09%	11.10%	-9.99%	-	-
Horiz. %	105.00%	106.78%	98.44%	323.09%	100.00%	90.01%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	4,939,000	5,140,338	5,974,375	5,948,717	6,218,412	6,335,999	7,011,904	-20.81%
YoY %	-3.92%	-13.96%	0.43%	-4.34%	-1.86%	-9.64%	-	-
Horiz. %	70.44%	73.31%	85.20%	84.84%	88.68%	90.36%	100.00%	-
NOSH	7,483,333	7,559,321	7,562,499	7,435,897	7,492,063	7,542,857	7,539,682	-0.49%
YoY %	-1.01%	-0.04%	1.70%	-0.75%	-0.67%	0.04%	-	-
Horiz. %	99.25%	100.26%	100.30%	98.62%	99.37%	100.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	21.84%	21.66%	23.03%	13.13%	21.17%	23.10%	20.46%	-
YoY %	0.83%	-5.95%	75.40%	-37.98%	-8.35%	12.90%	-	-
Horiz. %	106.74%	105.87%	112.56%	64.17%	103.47%	112.90%	100.00%	-
ROE	9.09%	8.68%	8.10%	4.88%	7.59%	8.33%	6.77%	-
YoY %	4.72%	7.16%	65.98%	-35.70%	-8.88%	23.04%	-	-
Horiz. %	134.27%	128.21%	119.65%	72.08%	112.11%	123.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	27.59	27.54	28.02	29.91	29.88	30.41	30.86	-7.18%
YoY %	0.18%	-1.71%	-6.32%	0.10%	-1.74%	-1.46%	-	-
Horiz. %	89.40%	89.24%	90.80%	96.92%	96.82%	98.54%	100.00%	-
EPS	6.00	5.90	6.40	3.90	6.30	7.00	6.30	-3.19%
YoY %	1.69%	-7.81%	64.10%	-38.10%	-10.00%	11.11%	-	-
Horiz. %	95.24%	93.65%	101.59%	61.90%	100.00%	111.11%	100.00%	-
DPS	8.00	8.00	8.00	16.00	8.00	8.00	8.00	0.00%
YoY %	0.00%	0.00%	-50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	0.66	0.68	0.79	0.80	0.83	0.84	0.93	-20.42%
YoY %	-2.94%	-13.92%	-1.25%	-3.61%	-1.19%	-9.68%	-	-
Horiz. %	70.97%	73.12%	84.95%	86.02%	89.25%	90.32%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 7,435,897
RPS	26.36	26.58	27.05	28.39	28.58	29.29	29.71	-7.65%
YoY %	-0.83%	-1.74%	-4.72%	-0.66%	-2.42%	-1.41%	-	-
Horiz. %	88.72%	89.46%	91.05%	95.56%	96.20%	98.59%	100.00%	-
EPS	5.73	5.69	6.18	3.70	6.03	6.74	6.06	-3.66%
YoY %	0.70%	-7.93%	67.03%	-38.64%	-10.53%	11.22%	-	-
Horiz. %	94.55%	93.89%	101.98%	61.06%	99.50%	111.22%	100.00%	-
DPS	7.64	7.72	7.72	15.19	7.65	7.70	7.70	-0.51%
YoY %	-1.04%	0.00%	-49.18%	98.56%	-0.65%	0.00%	-	-
Horiz. %	99.22%	100.26%	100.26%	197.27%	99.35%	100.00%	100.00%	-
NAPS	0.6305	0.6562	0.7627	0.7594	0.7939	0.8089	0.8952	-20.82%
YoY %	-3.92%	-13.96%	0.43%	-4.35%	-1.85%	-9.64%	-	-
Horiz. %	70.43%	73.30%	85.20%	84.83%	88.68%	90.36%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	6.48	6.75	6.96	7.27	7.00	6.87	6.53	-
P/RPS	23.48	24.51	24.84	24.31	23.42	22.59	21.16	7.17%
YoY %	-4.20%	-1.33%	2.18%	3.80%	3.67%	6.76%	-	-
Horiz. %	110.96%	115.83%	117.39%	114.89%	110.68%	106.76%	100.00%	-
P/EPS	108.00	114.41	108.75	186.41	111.11	98.14	103.65	2.77%
YoY %	-5.60%	5.20%	-41.66%	67.77%	13.22%	-5.32%	-	-
Horiz. %	104.20%	110.38%	104.92%	179.85%	107.20%	94.68%	100.00%	-
EY	0.93	0.87	0.92	0.54	0.90	1.02	0.96	-2.09%
YoY %	6.90%	-5.43%	70.37%	-40.00%	-11.76%	6.25%	-	-
Horiz. %	96.88%	90.62%	95.83%	56.25%	93.75%	106.25%	100.00%	-
DY	1.23	1.19	1.15	2.20	1.14	1.16	1.23	0.00%
YoY %	3.36%	3.48%	-47.73%	92.98%	-1.72%	-5.69%	-	-
Horiz. %	100.00%	96.75%	93.50%	178.86%	92.68%	94.31%	100.00%	-
P/NAPS	9.82	9.93	8.81	9.09	8.43	8.18	7.02	25.05%
YoY %	-1.11%	12.71%	-3.08%	7.83%	3.06%	16.52%	-	-
Horiz. %	139.89%	141.45%	125.50%	129.49%	120.09%	116.52%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	13/11/14	22/07/14	07/05/14	11/02/14	12/11/13	06/08/13	09/05/13	-
Price	6.90	6.74	6.98	6.96	7.12	7.15	6.97	-
P/RPS	25.00	24.47	24.91	23.27	23.82	23.51	22.58	7.01%
YoY %	2.17%	-1.77%	7.05%	-2.31%	1.32%	4.12%	-	-
Horiz. %	110.72%	108.37%	110.32%	103.06%	105.49%	104.12%	100.00%	-
P/EPS	115.00	114.24	109.06	178.46	113.02	102.14	110.63	2.61%
YoY %	0.67%	4.75%	-38.89%	57.90%	10.65%	-7.67%	-	-
Horiz. %	103.95%	103.26%	98.58%	161.31%	102.16%	92.33%	100.00%	-
EY	0.87	0.88	0.92	0.56	0.88	0.98	0.90	-2.23%
YoY %	-1.14%	-4.35%	64.29%	-36.36%	-10.20%	8.89%	-	-
Horiz. %	96.67%	97.78%	102.22%	62.22%	97.78%	108.89%	100.00%	-
DY	1.16	1.19	1.15	2.30	1.12	1.12	1.15	0.57%
YoY %	-2.52%	3.48%	-50.00%	105.36%	0.00%	-2.61%	-	-
Horiz. %	100.87%	103.48%	100.00%	200.00%	97.39%	97.39%	100.00%	-
P/NAPS	10.45	9.91	8.84	8.70	8.58	8.51	7.49	24.83%
YoY %	5.45%	12.10%	1.61%	1.40%	0.82%	13.62%	-	-
Horiz. %	139.52%	132.31%	118.02%	116.15%	114.55%	113.62%	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