[MAXIS] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -0.4%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,150,000 2,217,000 2,172,000 2,375,000 2,214,000 2,156,000 2,102,000 1.51%
PBT 710,000 727,000 780,000 673,000 675,000 680,000 648,000 6.26%
Tax -151,000 -173,000 -206,000 -171,000 -170,000 -175,000 -165,000 -5.72%
NP 559,000 554,000 574,000 502,000 505,000 505,000 483,000 10.20%
-
NP to SH 559,000 554,000 574,000 502,000 504,000 503,000 488,000 9.45%
-
Tax Rate 21.27% 23.80% 26.41% 25.41% 25.19% 25.74% 25.46% -
Total Cost 1,591,000 1,663,000 1,598,000 1,873,000 1,709,000 1,651,000 1,619,000 -1.15%
-
Net Worth 7,028,099 6,866,478 6,495,263 4,823,880 4,739,104 4,579,552 4,429,538 35.92%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 390,450 390,140 377,631 376,865 376,119 375,373 375,384 2.65%
Div Payout % 69.85% 70.42% 65.79% 75.07% 74.63% 74.63% 76.92% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,028,099 6,866,478 6,495,263 4,823,880 4,739,104 4,579,552 4,429,538 35.92%
NOSH 7,810,564 7,802,817 7,552,631 7,537,313 7,522,388 7,507,462 7,507,692 2.66%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.00% 24.99% 26.43% 21.14% 22.81% 23.42% 22.98% -
ROE 7.95% 8.07% 8.84% 10.41% 10.63% 10.98% 11.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.53 28.41 28.76 31.51 29.43 28.72 28.00 -1.11%
EPS 7.20 7.10 7.60 6.70 6.70 6.70 6.50 7.03%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.90 0.88 0.86 0.64 0.63 0.61 0.59 32.41%
Adjusted Per Share Value based on latest NOSH - 7,537,313
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.45 28.30 27.73 30.32 28.26 27.52 26.83 1.53%
EPS 7.14 7.07 7.33 6.41 6.43 6.42 6.23 9.48%
DPS 4.98 4.98 4.82 4.81 4.80 4.79 4.79 2.61%
NAPS 0.8972 0.8766 0.8292 0.6158 0.605 0.5846 0.5655 35.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.01 5.80 5.55 6.44 5.98 6.16 5.89 -
P/RPS 21.83 20.41 19.30 20.44 20.32 21.45 21.04 2.48%
P/EPS 83.96 81.69 73.03 96.69 89.25 91.94 90.62 -4.94%
EY 1.19 1.22 1.37 1.03 1.12 1.09 1.10 5.36%
DY 0.83 0.86 0.90 0.78 0.84 0.81 0.85 -1.57%
P/NAPS 6.68 6.59 6.45 10.06 9.49 10.10 9.98 -23.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 25/10/17 20/07/17 27/04/17 08/02/17 19/10/16 20/07/16 -
Price 6.07 5.74 5.53 6.44 6.29 6.01 6.12 -
P/RPS 22.05 20.20 19.23 20.44 21.37 20.93 21.86 0.57%
P/EPS 84.80 80.85 72.76 96.69 93.88 89.70 94.15 -6.71%
EY 1.18 1.24 1.37 1.03 1.07 1.11 1.06 7.39%
DY 0.82 0.87 0.90 0.78 0.79 0.83 0.82 0.00%
P/NAPS 6.74 6.52 6.43 10.06 9.98 9.85 10.37 -24.90%

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