[MAXIS] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 20.94%
YoY- -15.29%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,176,000 2,166,000 2,110,000 2,149,000 2,123,000 2,065,000 2,082,000 2.97%
PBT 673,000 566,000 631,000 590,000 502,000 643,000 634,000 4.04%
Tax -203,000 -144,000 -188,000 -178,000 -167,000 -192,000 -183,000 7.13%
NP 470,000 422,000 443,000 412,000 335,000 451,000 451,000 2.78%
-
NP to SH 468,000 420,000 441,000 410,000 339,000 449,000 446,000 3.25%
-
Tax Rate 30.16% 25.44% 29.79% 30.17% 33.27% 29.86% 28.86% -
Total Cost 1,706,000 1,744,000 1,667,000 1,737,000 1,788,000 1,614,000 1,631,000 3.03%
-
Net Worth 4,227,096 4,050,000 3,961,525 4,472,727 4,745,999 4,939,000 5,140,338 -12.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 377,419 375,000 373,728 372,727 1,205,333 598,666 604,745 -26.90%
Div Payout % 80.65% 89.29% 84.75% 90.91% 355.56% 133.33% 135.59% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,227,096 4,050,000 3,961,525 4,472,727 4,745,999 4,939,000 5,140,338 -12.19%
NOSH 7,548,387 7,500,000 7,474,576 7,454,545 7,533,333 7,483,333 7,559,321 -0.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.60% 19.48% 21.00% 19.17% 15.78% 21.84% 21.66% -
ROE 11.07% 10.37% 11.13% 9.17% 7.14% 9.09% 8.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.83 28.88 28.23 28.83 28.18 27.59 27.54 3.09%
EPS 6.20 5.60 5.90 5.50 4.50 6.00 5.90 3.35%
DPS 5.00 5.00 5.00 5.00 16.00 8.00 8.00 -26.83%
NAPS 0.56 0.54 0.53 0.60 0.63 0.66 0.68 -12.10%
Adjusted Per Share Value based on latest NOSH - 7,454,545
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.78 27.65 26.94 27.43 27.10 26.36 26.58 2.97%
EPS 5.97 5.36 5.63 5.23 4.33 5.73 5.69 3.24%
DPS 4.82 4.79 4.77 4.76 15.39 7.64 7.72 -26.88%
NAPS 0.5396 0.517 0.5057 0.571 0.6059 0.6305 0.6562 -12.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.80 6.55 6.37 7.19 6.85 6.48 6.75 -
P/RPS 23.59 22.68 22.57 24.94 24.31 23.48 24.51 -2.51%
P/EPS 109.68 116.96 107.97 130.73 152.22 108.00 114.41 -2.76%
EY 0.91 0.85 0.93 0.76 0.66 0.93 0.87 3.03%
DY 0.74 0.76 0.78 0.70 2.34 1.23 1.19 -27.08%
P/NAPS 12.14 12.13 12.02 11.98 10.87 9.82 9.93 14.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 28/10/15 15/07/15 27/04/15 06/02/15 13/11/14 22/07/14 -
Price 6.15 6.65 6.52 7.13 6.99 6.90 6.74 -
P/RPS 21.33 23.03 23.10 24.73 24.80 25.00 24.47 -8.72%
P/EPS 99.19 118.75 110.51 129.64 155.33 115.00 114.24 -8.96%
EY 1.01 0.84 0.90 0.77 0.64 0.87 0.88 9.59%
DY 0.81 0.75 0.77 0.70 2.29 1.16 1.19 -22.56%
P/NAPS 10.98 12.31 12.30 11.88 11.10 10.45 9.91 7.05%

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