[MAXIS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

09-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 25.66%

YoY- -16.96%

Quarter Report

Maxis Berhad Q12013.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Quarter Result
Revenue	2,224,000	2,239,000	2,294,000	2,327,000	2,306,000	2,216,000	2,216,000	0.23%
YoY %	-0.67%	-2.40%	-1.42%	0.91%	4.06%	0.00%	-	-
Horiz. %	100.36%	101.04%	103.52%	105.01%	104.06%	100.00%	100.00%	-
PBT	428,000	667,000	735,000	666,000	547,000	632,000	630,000	-22.66%
YoY %	-35.83%	-9.25%	10.36%	21.76%	-13.45%	0.32%	-	-
Horiz. %	67.94%	105.87%	116.67%	105.71%	86.83%	100.32%	100.00%	-
Tax	-136,000	-193,000	-205,000	-190,000	-169,000	-189,000	-164,000	-11.70%
YoY %	29.53%	5.85%	-7.89%	-12.43%	10.58%	-15.24%	-	-
Horiz. %	82.93%	117.68%	125.00%	115.85%	103.05%	115.24%	100.00%	-
NP	292,000	474,000	530,000	476,000	378,000	443,000	466,000	-26.71%
YoY %	-38.40%	-10.57%	11.34%	25.93%	-14.67%	-4.94%	-	-
Horiz. %	62.66%	101.72%	113.73%	102.15%	81.12%	95.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	290,000	472,000	528,000	475,000	378,000	442,000	464,000	-26.83%
YoY %	-38.56%	-10.61%	11.16%	25.66%	-14.48%	-4.74%	-	-
Horiz. %	62.50%	101.72%	113.79%	102.37%	81.47%	95.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.78%	28.94%	27.89%	28.53%	30.90%	29.91%	26.03%	-
YoY %	9.81%	3.76%	-2.24%	-7.67%	3.31%	14.91%	-	-
Horiz. %	122.09%	111.18%	107.15%	109.60%	118.71%	114.91%	100.00%	-
Total Cost	1,932,000	1,765,000	1,764,000	1,851,000	1,928,000	1,773,000	1,750,000	6.79%
YoY %	9.46%	0.06%	-4.70%	-3.99%	8.74%	1.31%	-	-
Horiz. %	110.40%	100.86%	100.80%	105.77%	110.17%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,948,717	6,218,412	6,335,999	7,011,904	7,106,399	7,266,779	7,334,193	-12.99%
YoY %	-4.34%	-1.86%	-9.64%	-1.33%	-2.21%	-0.92%	-	-
Horiz. %	81.11%	84.79%	86.39%	95.61%	96.89%	99.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	1,189,743	599,365	603,428	603,174	1,209,600	599,322	598,709	57.86%
YoY %	98.50%	-0.67%	0.04%	-50.13%	101.83%	0.10%	-	-
Horiz. %	198.72%	100.11%	100.79%	100.75%	202.03%	100.10%	100.00%	-
Div Payout %	410.26%	126.98%	114.29%	126.98%	320.00%	135.59%	129.03%	-
YoY %	223.09%	11.10%	-9.99%	-60.32%	136.01%	5.08%	-	-
Horiz. %	317.96%	98.41%	88.58%	98.41%	248.00%	105.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	5,948,717	6,218,412	6,335,999	7,011,904	7,106,399	7,266,779	7,334,193	-12.99%
YoY %	-4.34%	-1.86%	-9.64%	-1.33%	-2.21%	-0.92%	-	-
Horiz. %	81.11%	84.79%	86.39%	95.61%	96.89%	99.08%	100.00%	-
NOSH	7,435,897	7,492,063	7,542,857	7,539,682	7,560,000	7,491,525	7,483,871	-0.42%
YoY %	-0.75%	-0.67%	0.04%	-0.27%	0.91%	0.10%	-	-
Horiz. %	99.36%	100.11%	100.79%	100.75%	101.02%	100.10%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	13.13%	21.17%	23.10%	20.46%	16.39%	19.99%	21.03%	-
YoY %	-37.98%	-8.35%	12.90%	24.83%	-18.01%	-4.95%	-	-
Horiz. %	62.43%	100.67%	109.84%	97.29%	77.94%	95.05%	100.00%	-
ROE	4.88%	7.59%	8.33%	6.77%	5.32%	6.08%	6.33%	-
YoY %	-35.70%	-8.88%	23.04%	27.26%	-12.50%	-3.95%	-	-
Horiz. %	77.09%	119.91%	131.60%	106.95%	84.04%	96.05%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	29.91	29.88	30.41	30.86	30.50	29.58	29.61	0.67%
YoY %	0.10%	-1.74%	-1.46%	1.18%	3.11%	-0.10%	-	-
Horiz. %	101.01%	100.91%	102.70%	104.22%	103.01%	99.90%	100.00%	-
EPS	3.90	6.30	7.00	6.30	5.00	5.90	6.20	-26.52%
YoY %	-38.10%	-10.00%	11.11%	26.00%	-15.25%	-4.84%	-	-
Horiz. %	62.90%	101.61%	112.90%	101.61%	80.65%	95.16%	100.00%	-
DPS	16.00	8.00	8.00	8.00	16.00	8.00	8.00	58.53%
YoY %	100.00%	0.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	0.80	0.83	0.84	0.93	0.94	0.97	0.98	-12.62%
YoY %	-3.61%	-1.19%	-9.68%	-1.06%	-3.09%	-1.02%	-	-
Horiz. %	81.63%	84.69%	85.71%	94.90%	95.92%	98.98%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,539,682
RPS	28.39	28.58	29.29	29.71	29.44	28.29	28.29	0.23%
YoY %	-0.66%	-2.42%	-1.41%	0.92%	4.07%	0.00%	-	-
Horiz. %	100.35%	101.03%	103.53%	105.02%	104.07%	100.00%	100.00%	-
EPS	3.70	6.03	6.74	6.06	4.83	5.64	5.92	-26.83%
YoY %	-38.64%	-10.53%	11.22%	25.47%	-14.36%	-4.73%	-	-
Horiz. %	62.50%	101.86%	113.85%	102.36%	81.59%	95.27%	100.00%	-
DPS	15.19	7.65	7.70	7.70	15.44	7.65	7.64	57.91%
YoY %	98.56%	-0.65%	0.00%	-50.13%	101.83%	0.13%	-	-
Horiz. %	198.82%	100.13%	100.79%	100.79%	202.09%	100.13%	100.00%	-
NAPS	0.7594	0.7939	0.8089	0.8952	0.9072	0.9277	0.9363	-12.99%
YoY %	-4.35%	-1.85%	-9.64%	-1.32%	-2.21%	-0.92%	-	-
Horiz. %	81.11%	84.79%	86.39%	95.61%	96.89%	99.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	7.27	7.00	6.87	6.53	6.65	6.92	6.39	-
P/RPS	24.31	23.42	22.59	21.16	21.80	23.39	21.58	8.24%
YoY %	3.80%	3.67%	6.76%	-2.94%	-6.80%	8.39%	-	-
Horiz. %	112.65%	108.53%	104.68%	98.05%	101.02%	108.39%	100.00%	-
P/EPS	186.41	111.11	98.14	103.65	133.00	117.29	103.06	48.29%
YoY %	67.77%	13.22%	-5.32%	-22.07%	13.39%	13.81%	-	-
Horiz. %	180.88%	107.81%	95.23%	100.57%	129.05%	113.81%	100.00%	-
EY	0.54	0.90	1.02	0.96	0.75	0.85	0.97	-32.25%
YoY %	-40.00%	-11.76%	6.25%	28.00%	-11.76%	-12.37%	-	-
Horiz. %	55.67%	92.78%	105.15%	98.97%	77.32%	87.63%	100.00%	-
DY	2.20	1.14	1.16	1.23	2.41	1.16	1.25	45.62%
YoY %	92.98%	-1.72%	-5.69%	-48.96%	107.76%	-7.20%	-	-
Horiz. %	176.00%	91.20%	92.80%	98.40%	192.80%	92.80%	100.00%	-
P/NAPS	9.09	8.43	8.18	7.02	7.07	7.13	6.52	24.72%
YoY %	7.83%	3.06%	16.52%	-0.71%	-0.84%	9.36%	-	-
Horiz. %	139.42%	129.29%	125.46%	107.67%	108.44%	109.36%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	11/02/14	12/11/13	06/08/13	09/05/13	26/02/13	28/11/12	30/08/12	-
Price	6.96	7.12	7.15	6.97	6.35	6.50	7.04	-
P/RPS	23.27	23.82	23.51	22.58	20.82	21.97	23.78	-1.43%
YoY %	-2.31%	1.32%	4.12%	8.45%	-5.23%	-7.61%	-	-
Horiz. %	97.86%	100.17%	98.86%	94.95%	87.55%	92.39%	100.00%	-
P/EPS	178.46	113.02	102.14	110.63	127.00	110.17	113.55	35.06%
YoY %	57.90%	10.65%	-7.67%	-12.89%	15.28%	-2.98%	-	-
Horiz. %	157.16%	99.53%	89.95%	97.43%	111.85%	97.02%	100.00%	-
EY	0.56	0.88	0.98	0.90	0.79	0.91	0.88	-25.95%
YoY %	-36.36%	-10.20%	8.89%	13.92%	-13.19%	3.41%	-	-
Horiz. %	63.64%	100.00%	111.36%	102.27%	89.77%	103.41%	100.00%	-
DY	2.30	1.12	1.12	1.15	2.52	1.23	1.14	59.46%
YoY %	105.36%	0.00%	-2.61%	-54.37%	104.88%	7.89%	-	-
Horiz. %	201.75%	98.25%	98.25%	100.88%	221.05%	107.89%	100.00%	-
P/NAPS	8.70	8.58	8.51	7.49	6.76	6.70	7.18	13.61%
YoY %	1.40%	0.82%	13.62%	10.80%	0.90%	-6.69%	-	-
Horiz. %	121.17%	119.50%	118.52%	104.32%	94.15%	93.31%	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