[MAXIS] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.11%
YoY- -10.78%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,554,000 2,405,000 2,424,000 2,406,000 2,448,000 2,263,000 2,264,000 8.34%
PBT 409,000 470,000 500,000 432,000 384,000 441,000 484,000 -10.59%
Tax -170,000 -155,000 -171,000 -134,000 -95,000 -116,000 -124,000 23.33%
NP 239,000 315,000 329,000 298,000 289,000 325,000 360,000 -23.84%
-
NP to SH 240,000 315,000 329,000 298,000 289,000 325,000 360,000 -23.62%
-
Tax Rate 41.56% 32.98% 34.20% 31.02% 24.74% 26.30% 25.62% -
Total Cost 2,315,000 2,090,000 2,095,000 2,108,000 2,159,000 1,938,000 1,904,000 13.87%
-
Net Worth 6,342,420 6,499,023 6,574,067 6,652,330 6,730,593 6,730,593 7,040,914 -6.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 391,507 391,507 391,313 391,313 391,313 313,050 312,929 16.06%
Div Payout % 163.13% 124.29% 118.94% 131.31% 135.40% 96.32% 86.92% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,342,420 6,499,023 6,574,067 6,652,330 6,730,593 6,730,593 7,040,914 -6.71%
NOSH 7,830,148 7,830,148 7,826,271 7,826,271 7,826,271 7,826,271 7,823,238 0.05%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.36% 13.10% 13.57% 12.39% 11.81% 14.36% 15.90% -
ROE 3.78% 4.85% 5.00% 4.48% 4.29% 4.83% 5.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.62 30.71 30.97 30.74 31.28 28.92 28.94 8.28%
EPS 3.10 4.00 4.20 3.80 3.70 4.20 4.60 -23.07%
DPS 5.00 5.00 5.00 5.00 5.00 4.00 4.00 15.99%
NAPS 0.81 0.83 0.84 0.85 0.86 0.86 0.90 -6.76%
Adjusted Per Share Value based on latest NOSH - 7,826,271
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.61 30.70 30.95 30.72 31.25 28.89 28.90 8.36%
EPS 3.06 4.02 4.20 3.80 3.69 4.15 4.60 -23.73%
DPS 5.00 5.00 5.00 5.00 5.00 4.00 3.99 16.18%
NAPS 0.8097 0.8297 0.8393 0.8493 0.8592 0.8592 0.8989 -6.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.84 3.51 3.30 3.93 4.85 4.69 4.39 -
P/RPS 11.77 11.43 10.65 12.78 15.51 16.22 15.17 -15.52%
P/EPS 125.28 87.25 78.50 103.21 131.34 112.94 95.40 19.85%
EY 0.80 1.15 1.27 0.97 0.76 0.89 1.05 -16.53%
DY 1.30 1.42 1.52 1.27 1.03 0.85 0.91 26.76%
P/NAPS 4.74 4.23 3.93 4.62 5.64 5.45 4.88 -1.91%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 04/11/22 28/07/22 28/04/22 24/02/22 29/10/21 30/07/21 -
Price 4.06 3.79 3.62 3.81 4.02 4.67 4.35 -
P/RPS 12.45 12.34 11.69 12.39 12.85 16.15 15.03 -11.76%
P/EPS 132.46 94.21 86.11 100.06 108.86 112.46 94.53 25.14%
EY 0.75 1.06 1.16 1.00 0.92 0.89 1.06 -20.54%
DY 1.23 1.32 1.38 1.31 1.24 0.86 0.92 21.29%
P/NAPS 5.01 4.57 4.31 4.48 4.67 5.43 4.83 2.46%

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