[MAXIS] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

04-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 8.01%

YoY- 1.22%

Quarter Report

Maxis Berhad Q42015.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	8,574,000	8,584,000	8,592,000	8,601,000	8,548,000	8,447,000	8,419,000	1.22%
YoY %	-0.12%	-0.09%	-0.10%	0.62%	1.20%	0.33%	-	-
Horiz. %	101.84%	101.96%	102.05%	102.16%	101.53%	100.33%	100.00%	-
PBT	2,735,000	2,621,000	2,604,000	2,460,000	2,289,000	2,366,000	2,369,000	10.02%
YoY %	4.35%	0.65%	5.85%	7.47%	-3.25%	-0.13%	-	-
Horiz. %	115.45%	110.64%	109.92%	103.84%	96.62%	99.87%	100.00%	-
Tax	-757,000	-726,000	-749,000	-713,000	-677,000	-725,000	-720,000	3.38%
YoY %	-4.27%	3.07%	-5.05%	-5.32%	6.62%	-0.69%	-	-
Horiz. %	105.14%	100.83%	104.03%	99.03%	94.03%	100.69%	100.00%	-
NP	1,978,000	1,895,000	1,855,000	1,747,000	1,612,000	1,641,000	1,649,000	12.85%
YoY %	4.38%	2.16%	6.18%	8.37%	-1.77%	-0.49%	-	-
Horiz. %	119.95%	114.92%	112.49%	105.94%	97.76%	99.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,977,000	1,894,000	1,847,000	1,739,000	1,610,000	1,639,000	1,644,000	13.04%
YoY %	4.38%	2.54%	6.21%	8.01%	-1.77%	-0.30%	-	-
Horiz. %	120.26%	115.21%	112.35%	105.78%	97.93%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.68%	27.70%	28.76%	28.98%	29.58%	30.64%	30.39%	-
YoY %	-0.07%	-3.69%	-0.76%	-2.03%	-3.46%	0.82%	-	-
Horiz. %	91.08%	91.15%	94.64%	95.36%	97.33%	100.82%	100.00%	-
Total Cost	6,596,000	6,689,000	6,737,000	6,854,000	6,936,000	6,806,000	6,770,000	-1.71%
YoY %	-1.39%	-0.71%	-1.71%	-1.18%	1.91%	0.53%	-	-
Horiz. %	97.43%	98.80%	99.51%	101.24%	102.45%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,579,552	4,429,538	4,279,130	4,227,096	4,050,000	3,961,525	4,472,727	1.58%
YoY %	3.39%	3.51%	1.23%	4.37%	2.23%	-11.43%	-	-
Horiz. %	102.39%	99.03%	95.67%	94.51%	90.55%	88.57%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	1,503,539	1,503,166	1,501,510	1,498,875	2,326,789	2,550,456	2,781,473	-33.56%
YoY %	0.02%	0.11%	0.18%	-35.58%	-8.77%	-8.31%	-	-
Horiz. %	54.06%	54.04%	53.98%	53.89%	83.65%	91.69%	100.00%	-
Div Payout %	76.05%	79.36%	81.29%	86.19%	144.52%	155.61%	169.19%	-
YoY %	-4.17%	-2.37%	-5.69%	-40.36%	-7.13%	-8.03%	-	-
Horiz. %	44.95%	46.91%	48.05%	50.94%	85.42%	91.97%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	4,579,552	4,429,538	4,279,130	4,227,096	4,050,000	3,961,525	4,472,727	1.58%
YoY %	3.39%	3.51%	1.23%	4.37%	2.23%	-11.43%	-	-
Horiz. %	102.39%	99.03%	95.67%	94.51%	90.55%	88.57%	100.00%	-
NOSH	7,507,462	7,507,692	7,507,246	7,548,387	7,500,000	7,474,576	7,454,545	0.47%
YoY %	-0.00%	0.01%	-0.55%	0.65%	0.34%	0.27%	-	-
Horiz. %	100.71%	100.71%	100.71%	101.26%	100.61%	100.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	23.07%	22.08%	21.59%	20.31%	18.86%	19.43%	19.59%	-
YoY %	4.48%	2.27%	6.30%	7.69%	-2.93%	-0.82%	-	-
Horiz. %	117.76%	112.71%	110.21%	103.68%	96.27%	99.18%	100.00%	-
ROE	43.17%	42.76%	43.16%	41.14%	39.75%	41.37%	36.76%	-
YoY %	0.96%	-0.93%	4.91%	3.50%	-3.92%	12.54%	-	-
Horiz. %	117.44%	116.32%	117.41%	111.92%	108.13%	112.54%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	114.21	114.34	114.45	113.94	113.97	113.01	112.94	0.74%
YoY %	-0.11%	-0.10%	0.45%	-0.03%	0.85%	0.06%	-	-
Horiz. %	101.12%	101.24%	101.34%	100.89%	100.91%	100.06%	100.00%	-
EPS	26.33	25.23	24.60	23.04	21.47	21.93	22.05	12.51%
YoY %	4.36%	2.56%	6.77%	7.31%	-2.10%	-0.54%	-	-
Horiz. %	119.41%	114.42%	111.56%	104.49%	97.37%	99.46%	100.00%	-
DPS	20.00	20.00	20.00	20.00	31.00	34.00	37.00	-33.56%
YoY %	0.00%	0.00%	0.00%	-35.48%	-8.82%	-8.11%	-	-
Horiz. %	54.05%	54.05%	54.05%	54.05%	83.78%	91.89%	100.00%	-
NAPS	0.61	0.59	0.57	0.56	0.54	0.53	0.60	1.10%
YoY %	3.39%	3.51%	1.79%	3.70%	1.89%	-11.67%	-	-
Horiz. %	101.67%	98.33%	95.00%	93.33%	90.00%	88.33%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 7,548,387
RPS	109.47	109.60	109.70	109.82	109.14	107.85	107.49	1.22%
YoY %	-0.12%	-0.09%	-0.11%	0.62%	1.20%	0.33%	-	-
Horiz. %	101.84%	101.96%	102.06%	102.17%	101.54%	100.33%	100.00%	-
EPS	25.24	24.18	23.58	22.20	20.56	20.93	20.99	13.04%
YoY %	4.38%	2.54%	6.22%	7.98%	-1.77%	-0.29%	-	-
Horiz. %	120.25%	115.20%	112.34%	105.76%	97.95%	99.71%	100.00%	-
DPS	19.20	19.19	19.17	19.14	29.71	32.56	35.51	-33.55%
YoY %	0.05%	0.10%	0.16%	-35.58%	-8.75%	-8.31%	-	-
Horiz. %	54.07%	54.04%	53.98%	53.90%	83.67%	91.69%	100.00%	-
NAPS	0.5847	0.5656	0.5464	0.5397	0.5171	0.5058	0.5711	1.57%
YoY %	3.38%	3.51%	1.24%	4.37%	2.23%	-11.43%	-	-
Horiz. %	102.38%	99.04%	95.68%	94.50%	90.54%	88.57%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	6.16	5.89	6.35	6.80	6.55	6.37	7.19	-
P/RPS	5.39	5.15	5.55	5.97	5.75	5.64	6.37	-10.51%
YoY %	4.66%	-7.21%	-7.04%	3.83%	1.95%	-11.46%	-	-
Horiz. %	84.62%	80.85%	87.13%	93.72%	90.27%	88.54%	100.00%	-
P/EPS	23.39	23.35	25.81	29.52	30.51	29.05	32.60	-19.80%
YoY %	0.17%	-9.53%	-12.57%	-3.24%	5.03%	-10.89%	-	-
Horiz. %	71.75%	71.63%	79.17%	90.55%	93.59%	89.11%	100.00%	-
EY	4.27	4.28	3.87	3.39	3.28	3.44	3.07	24.52%
YoY %	-0.23%	10.59%	14.16%	3.35%	-4.65%	12.05%	-	-
Horiz. %	139.09%	139.41%	126.06%	110.42%	106.84%	112.05%	100.00%	-
DY	3.25	3.40	3.15	2.94	4.73	5.34	5.15	-26.36%
YoY %	-4.41%	7.94%	7.14%	-37.84%	-11.42%	3.69%	-	-
Horiz. %	63.11%	66.02%	61.17%	57.09%	91.84%	103.69%	100.00%	-
P/NAPS	10.10	9.98	11.14	12.14	12.13	12.02	11.98	-10.72%
YoY %	1.20%	-10.41%	-8.24%	0.08%	0.92%	0.33%	-	-
Horiz. %	84.31%	83.31%	92.99%	101.34%	101.25%	100.33%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	19/10/16	20/07/16	21/04/16	04/02/16	28/10/15	15/07/15	27/04/15	-
Price	6.01	6.12	5.95	6.15	6.65	6.52	7.13	-
P/RPS	5.26	5.35	5.20	5.40	5.83	5.77	6.31	-11.39%
YoY %	-1.68%	2.88%	-3.70%	-7.38%	1.04%	-8.56%	-	-
Horiz. %	83.36%	84.79%	82.41%	85.58%	92.39%	91.44%	100.00%	-
P/EPS	22.82	24.26	24.18	26.69	30.98	29.73	32.33	-20.67%
YoY %	-5.94%	0.33%	-9.40%	-13.85%	4.20%	-8.04%	-	-
Horiz. %	70.58%	75.04%	74.79%	82.55%	95.82%	91.96%	100.00%	-
EY	4.38	4.12	4.13	3.75	3.23	3.36	3.09	26.10%
YoY %	6.31%	-0.24%	10.13%	16.10%	-3.87%	8.74%	-	-
Horiz. %	141.75%	133.33%	133.66%	121.36%	104.53%	108.74%	100.00%	-
DY	3.33	3.27	3.36	3.25	4.66	5.21	5.19	-25.54%
YoY %	1.83%	-2.68%	3.38%	-30.26%	-10.56%	0.39%	-	-
Horiz. %	64.16%	63.01%	64.74%	62.62%	89.79%	100.39%	100.00%	-
P/NAPS	9.85	10.37	10.44	10.98	12.31	12.30	11.88	-11.71%
YoY %	-5.01%	-0.67%	-4.92%	-10.80%	0.08%	3.54%	-	-
Horiz. %	82.91%	87.29%	87.88%	92.42%	103.62%	103.54%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 15:00:00

EMA 5

Hourly

SELL

2024-05-03 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-03 15:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-03 12:00:00

ADX

Hourly

SELL

2024-05-03 11:40:00

EMA 5

5 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

HLIND

HONG LEONG INDUSTRIES BHD

322

MYEG

MY E.G. SERVICES BHD

257

YTL

YTL CORPORATION BHD

209

PBBANK

PUBLIC BANK BHD

195

DNEX

DAGANG NEXCHANGE BERHAD

187

GENTING

GENTING BHD

171

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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