[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	28.40	28.59	29.29	29.71	29.44	28.29	28.29	0.25%
YoY %	-0.66%	-2.39%	-1.41%	0.92%	4.07%	0.00%	-	-
Horiz. %	100.39%	101.06%	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	0.7595	0.794	0.809	0.8953	0.9073	0.9278	0.9364	-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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:30:00

EMA 5

30 Mins

SELL

2024-05-07 16:30:00

EMA 5

10 Mins

SELL

2024-05-07 16:30:00

EMA 5

5 Mins

SELL

2024-05-07 16:00:00

EMA 5

10 Mins

BUY

2024-05-07 16:00:00

EMA 5

5 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

406

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

PTRANS

PERAK TRANSIT BERHAD

337

HLIND

HONG LEONG INDUSTRIES BHD

332

SNS

SNS NETWORK TECHNOLOGY BERHAD

316

MYEG

MY E.G. SERVICES BHD

310

DNEX

DAGANG NEXCHANGE BERHAD

291

YTL

YTL CORPORATION BHD

259

CAPITALA

CAPITAL A BERHAD

235

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

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