[MAXIS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

06-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -24.5%

YoY- 16.9%

Quarter Report

Maxis Berhad Q42014.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Quarter Result
Revenue	2,166,000	2,110,000	2,149,000	2,123,000	2,065,000	2,082,000	2,119,000	1.47%
YoY %	2.65%	-1.81%	1.22%	2.81%	-0.82%	-1.75%	-	-
Horiz. %	102.22%	99.58%	101.42%	100.19%	97.45%	98.25%	100.00%	-
PBT	566,000	631,000	590,000	502,000	643,000	634,000	657,000	-9.45%
YoY %	-10.30%	6.95%	17.53%	-21.93%	1.42%	-3.50%	-	-
Horiz. %	86.15%	96.04%	89.80%	76.41%	97.87%	96.50%	100.00%	-
Tax	-144,000	-188,000	-178,000	-167,000	-192,000	-183,000	-169,000	-10.11%
YoY %	23.40%	-5.62%	-6.59%	13.02%	-4.92%	-8.28%	-	-
Horiz. %	85.21%	111.24%	105.33%	98.82%	113.61%	108.28%	100.00%	-
NP	422,000	443,000	412,000	335,000	451,000	451,000	488,000	-9.22%
YoY %	-4.74%	7.52%	22.99%	-25.72%	0.00%	-7.58%	-	-
Horiz. %	86.48%	90.78%	84.43%	68.65%	92.42%	92.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,000	441,000	410,000	339,000	449,000	446,000	484,000	-9.01%
YoY %	-4.76%	7.56%	20.94%	-24.50%	0.67%	-7.85%	-	-
Horiz. %	86.78%	91.12%	84.71%	70.04%	92.77%	92.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	29.79%	30.17%	33.27%	29.86%	28.86%	25.72%	-
YoY %	-14.60%	-1.26%	-9.32%	11.42%	3.47%	12.21%	-	-
Horiz. %	98.91%	115.82%	117.30%	129.35%	116.10%	112.21%	100.00%	-
Total Cost	1,744,000	1,667,000	1,737,000	1,788,000	1,614,000	1,631,000	1,631,000	4.56%
YoY %	4.62%	-4.03%	-2.85%	10.78%	-1.04%	0.00%	-	-
Horiz. %	106.93%	102.21%	106.50%	109.63%	98.96%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,050,000	3,961,525	4,472,727	4,745,999	4,939,000	5,140,338	5,974,375	-22.81%
YoY %	2.23%	-11.43%	-5.76%	-3.91%	-3.92%	-13.96%	-	-
Horiz. %	67.79%	66.31%	74.87%	79.44%	82.67%	86.04%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	375,000	373,728	372,727	1,205,333	598,666	604,745	604,999	-27.28%
YoY %	0.34%	0.27%	-69.08%	101.34%	-1.01%	-0.04%	-	-
Horiz. %	61.98%	61.77%	61.61%	199.23%	98.95%	99.96%	100.00%	-
Div Payout %	89.29%	84.75%	90.91%	355.56%	133.33%	135.59%	125.00%	-
YoY %	5.36%	-6.78%	-74.43%	166.68%	-1.67%	8.47%	-	-
Horiz. %	71.43%	67.80%	72.73%	284.45%	106.66%	108.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	4,050,000	3,961,525	4,472,727	4,745,999	4,939,000	5,140,338	5,974,375	-22.81%
YoY %	2.23%	-11.43%	-5.76%	-3.91%	-3.92%	-13.96%	-	-
Horiz. %	67.79%	66.31%	74.87%	79.44%	82.67%	86.04%	100.00%	-
NOSH	7,500,000	7,474,576	7,454,545	7,533,333	7,483,333	7,559,321	7,562,499	-0.55%
YoY %	0.34%	0.27%	-1.05%	0.67%	-1.01%	-0.04%	-	-
Horiz. %	99.17%	98.84%	98.57%	99.61%	98.95%	99.96%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	19.48%	21.00%	19.17%	15.78%	21.84%	21.66%	23.03%	-
YoY %	-7.24%	9.55%	21.48%	-27.75%	0.83%	-5.95%	-	-
Horiz. %	84.59%	91.19%	83.24%	68.52%	94.83%	94.05%	100.00%	-
ROE	10.37%	11.13%	9.17%	7.14%	9.09%	8.68%	8.10%	-
YoY %	-6.83%	21.37%	28.43%	-21.45%	4.72%	7.16%	-	-
Horiz. %	128.02%	137.41%	113.21%	88.15%	112.22%	107.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	28.88	28.23	28.83	28.18	27.59	27.54	28.02	2.03%
YoY %	2.30%	-2.08%	2.31%	2.14%	0.18%	-1.71%	-	-
Horiz. %	103.07%	100.75%	102.89%	100.57%	98.47%	98.29%	100.00%	-
EPS	5.60	5.90	5.50	4.50	6.00	5.90	6.40	-8.50%
YoY %	-5.08%	7.27%	22.22%	-25.00%	1.69%	-7.81%	-	-
Horiz. %	87.50%	92.19%	85.94%	70.31%	93.75%	92.19%	100.00%	-
DPS	5.00	5.00	5.00	16.00	8.00	8.00	8.00	-26.87%
YoY %	0.00%	0.00%	-68.75%	100.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	200.00%	100.00%	100.00%	100.00%	-
NAPS	0.54	0.53	0.60	0.63	0.66	0.68	0.79	-22.38%
YoY %	1.89%	-11.67%	-4.76%	-4.55%	-2.94%	-13.92%	-	-
Horiz. %	68.35%	67.09%	75.95%	79.75%	83.54%	86.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 7,533,333
RPS	27.65	26.94	27.43	27.10	26.36	26.58	27.05	1.47%
YoY %	2.64%	-1.79%	1.22%	2.81%	-0.83%	-1.74%	-	-
Horiz. %	102.22%	99.59%	101.40%	100.18%	97.45%	98.26%	100.00%	-
EPS	5.36	5.63	5.23	4.33	5.73	5.69	6.18	-9.04%
YoY %	-4.80%	7.65%	20.79%	-24.43%	0.70%	-7.93%	-	-
Horiz. %	86.73%	91.10%	84.63%	70.06%	92.72%	92.07%	100.00%	-
DPS	4.79	4.77	4.76	15.39	7.64	7.72	7.72	-27.23%
YoY %	0.42%	0.21%	-69.07%	101.44%	-1.04%	0.00%	-	-
Horiz. %	62.05%	61.79%	61.66%	199.35%	98.96%	100.00%	100.00%	-
NAPS	0.517	0.5057	0.571	0.6059	0.6305	0.6562	0.7627	-22.81%
YoY %	2.23%	-11.44%	-5.76%	-3.90%	-3.92%	-13.96%	-	-
Horiz. %	67.79%	66.30%	74.87%	79.44%	82.67%	86.04%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	6.55	6.37	7.19	6.85	6.48	6.75	6.96	-
P/RPS	22.68	22.57	24.94	24.31	23.48	24.51	24.84	-5.87%
YoY %	0.49%	-9.50%	2.59%	3.53%	-4.20%	-1.33%	-	-
Horiz. %	91.30%	90.86%	100.40%	97.87%	94.52%	98.67%	100.00%	-
P/EPS	116.96	107.97	130.73	152.22	108.00	114.41	108.75	4.96%
YoY %	8.33%	-17.41%	-14.12%	40.94%	-5.60%	5.20%	-	-
Horiz. %	107.55%	99.28%	120.21%	139.97%	99.31%	105.20%	100.00%	-
EY	0.85	0.93	0.76	0.66	0.93	0.87	0.92	-5.13%
YoY %	-8.60%	22.37%	15.15%	-29.03%	6.90%	-5.43%	-	-
Horiz. %	92.39%	101.09%	82.61%	71.74%	101.09%	94.57%	100.00%	-
DY	0.76	0.78	0.70	2.34	1.23	1.19	1.15	-24.10%
YoY %	-2.56%	11.43%	-70.09%	90.24%	3.36%	3.48%	-	-
Horiz. %	66.09%	67.83%	60.87%	203.48%	106.96%	103.48%	100.00%	-
P/NAPS	12.13	12.02	11.98	10.87	9.82	9.93	8.81	23.73%
YoY %	0.92%	0.33%	10.21%	10.69%	-1.11%	12.71%	-	-
Horiz. %	137.68%	136.44%	135.98%	123.38%	111.46%	112.71%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	28/10/15	15/07/15	27/04/15	06/02/15	13/11/14	22/07/14	07/05/14	-
Price	6.65	6.52	7.13	6.99	6.90	6.74	6.98	-
P/RPS	23.03	23.10	24.73	24.80	25.00	24.47	24.91	-5.09%
YoY %	-0.30%	-6.59%	-0.28%	-0.80%	2.17%	-1.77%	-	-
Horiz. %	92.45%	92.73%	99.28%	99.56%	100.36%	98.23%	100.00%	-
P/EPS	118.75	110.51	129.64	155.33	115.00	114.24	109.06	5.83%
YoY %	7.46%	-14.76%	-16.54%	35.07%	0.67%	4.75%	-	-
Horiz. %	108.89%	101.33%	118.87%	142.43%	105.45%	104.75%	100.00%	-
EY	0.84	0.90	0.77	0.64	0.87	0.88	0.92	-5.87%
YoY %	-6.67%	16.88%	20.31%	-26.44%	-1.14%	-4.35%	-	-
Horiz. %	91.30%	97.83%	83.70%	69.57%	94.57%	95.65%	100.00%	-
DY	0.75	0.77	0.70	2.29	1.16	1.19	1.15	-24.77%
YoY %	-2.60%	10.00%	-69.43%	97.41%	-2.52%	3.48%	-	-
Horiz. %	65.22%	66.96%	60.87%	199.13%	100.87%	103.48%	100.00%	-
P/NAPS	12.31	12.30	11.88	11.10	10.45	9.91	8.84	24.67%
YoY %	0.08%	3.54%	7.03%	6.22%	5.45%	12.10%	-	-
Horiz. %	139.25%	139.14%	134.39%	125.57%	118.21%	112.10%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos