[MAXIS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

21-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 6.21%

YoY- 12.35%

Quarter Report

Maxis Berhad Q12016.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	8,612,000	8,574,000	8,584,000	8,592,000	8,601,000	8,548,000	8,447,000	1.29%
YoY %	0.44%	-0.12%	-0.09%	-0.10%	0.62%	1.20%	-	-
Horiz. %	101.95%	101.50%	101.62%	101.72%	101.82%	101.20%	100.00%	-
PBT	2,737,000	2,735,000	2,621,000	2,604,000	2,460,000	2,289,000	2,366,000	10.14%
YoY %	0.07%	4.35%	0.65%	5.85%	7.47%	-3.25%	-	-
Horiz. %	115.68%	115.60%	110.78%	110.06%	103.97%	96.75%	100.00%	-
Tax	-724,000	-757,000	-726,000	-749,000	-713,000	-677,000	-725,000	-0.09%
YoY %	4.36%	-4.27%	3.07%	-5.05%	-5.32%	6.62%	-	-
Horiz. %	99.86%	104.41%	100.14%	103.31%	98.34%	93.38%	100.00%	-
NP	2,013,000	1,978,000	1,895,000	1,855,000	1,747,000	1,612,000	1,641,000	14.52%
YoY %	1.77%	4.38%	2.16%	6.18%	8.37%	-1.77%	-	-
Horiz. %	122.67%	120.54%	115.48%	113.04%	106.46%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,014,000	1,977,000	1,894,000	1,847,000	1,739,000	1,610,000	1,639,000	14.65%
YoY %	1.87%	4.38%	2.54%	6.21%	8.01%	-1.77%	-	-
Horiz. %	122.88%	120.62%	115.56%	112.69%	106.10%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.45%	27.68%	27.70%	28.76%	28.98%	29.58%	30.64%	-
YoY %	-4.44%	-0.07%	-3.69%	-0.76%	-2.03%	-3.46%	-	-
Horiz. %	86.33%	90.34%	90.40%	93.86%	94.58%	96.54%	100.00%	-
Total Cost	6,599,000	6,596,000	6,689,000	6,737,000	6,854,000	6,936,000	6,806,000	-2.02%
YoY %	0.05%	-1.39%	-0.71%	-1.71%	-1.18%	1.91%	-	-
Horiz. %	96.96%	96.91%	98.28%	98.99%	100.71%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,739,104	4,579,552	4,429,538	4,279,130	4,227,096	4,050,000	3,961,525	12.62%
YoY %	3.48%	3.39%	3.51%	1.23%	4.37%	2.23%	-	-
Horiz. %	119.63%	115.60%	111.81%	108.02%	106.70%	102.23%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	1,502,239	1,503,539	1,503,166	1,501,510	1,498,875	2,326,789	2,550,456	-29.62%
YoY %	-0.09%	0.02%	0.11%	0.18%	-35.58%	-8.77%	-	-
Horiz. %	58.90%	58.95%	58.94%	58.87%	58.77%	91.23%	100.00%	-
Div Payout %	74.59%	76.05%	79.36%	81.29%	86.19%	144.52%	155.61%	-
YoY %	-1.92%	-4.17%	-2.37%	-5.69%	-40.36%	-7.13%	-	-
Horiz. %	47.93%	48.87%	51.00%	52.24%	55.39%	92.87%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	4,739,104	4,579,552	4,429,538	4,279,130	4,227,096	4,050,000	3,961,525	12.62%
YoY %	3.48%	3.39%	3.51%	1.23%	4.37%	2.23%	-	-
Horiz. %	119.63%	115.60%	111.81%	108.02%	106.70%	102.23%	100.00%	-
NOSH	7,522,388	7,507,462	7,507,692	7,507,246	7,548,387	7,500,000	7,474,576	0.42%
YoY %	0.20%	-0.00%	0.01%	-0.55%	0.65%	0.34%	-	-
Horiz. %	100.64%	100.44%	100.44%	100.44%	100.99%	100.34%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	23.37%	23.07%	22.08%	21.59%	20.31%	18.86%	19.43%	-
YoY %	1.30%	4.48%	2.27%	6.30%	7.69%	-2.93%	-	-
Horiz. %	120.28%	118.73%	113.64%	111.12%	104.53%	97.07%	100.00%	-
ROE	42.50%	43.17%	42.76%	43.16%	41.14%	39.75%	41.37%	-
YoY %	-1.55%	0.96%	-0.93%	4.91%	3.50%	-3.92%	-	-
Horiz. %	102.73%	104.35%	103.36%	104.33%	99.44%	96.08%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	114.48	114.21	114.34	114.45	113.94	113.97	113.01	0.86%
YoY %	0.24%	-0.11%	-0.10%	0.45%	-0.03%	0.85%	-	-
Horiz. %	101.30%	101.06%	101.18%	101.27%	100.82%	100.85%	100.00%	-
EPS	26.77	26.33	25.23	24.60	23.04	21.47	21.93	14.15%
YoY %	1.67%	4.36%	2.56%	6.77%	7.31%	-2.10%	-	-
Horiz. %	122.07%	120.06%	115.05%	112.18%	105.06%	97.90%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	31.00	34.00	-29.68%
YoY %	0.00%	0.00%	0.00%	0.00%	-35.48%	-8.82%	-	-
Horiz. %	58.82%	58.82%	58.82%	58.82%	58.82%	91.18%	100.00%	-
NAPS	0.63	0.61	0.59	0.57	0.56	0.54	0.53	12.15%
YoY %	3.28%	3.39%	3.51%	1.79%	3.70%	1.89%	-	-
Horiz. %	118.87%	115.09%	111.32%	107.55%	105.66%	101.89%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 7,507,246
RPS	109.96	109.47	109.60	109.70	109.82	109.14	107.85	1.29%
YoY %	0.45%	-0.12%	-0.09%	-0.11%	0.62%	1.20%	-	-
Horiz. %	101.96%	101.50%	101.62%	101.72%	101.83%	101.20%	100.00%	-
EPS	25.71	25.24	24.18	23.58	22.20	20.56	20.93	14.62%
YoY %	1.86%	4.38%	2.54%	6.22%	7.98%	-1.77%	-	-
Horiz. %	122.84%	120.59%	115.53%	112.66%	106.07%	98.23%	100.00%	-
DPS	19.18	19.20	19.19	19.17	19.14	29.71	32.56	-29.61%
YoY %	-0.10%	0.05%	0.10%	0.16%	-35.58%	-8.75%	-	-
Horiz. %	58.91%	58.97%	58.94%	58.88%	58.78%	91.25%	100.00%	-
NAPS	0.6051	0.5847	0.5656	0.5464	0.5397	0.5171	0.5058	12.63%
YoY %	3.49%	3.38%	3.51%	1.24%	4.37%	2.23%	-	-
Horiz. %	119.63%	115.60%	111.82%	108.03%	106.70%	102.23%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	5.98	6.16	5.89	6.35	6.80	6.55	6.37	-
P/RPS	5.22	5.39	5.15	5.55	5.97	5.75	5.64	-5.00%
YoY %	-3.15%	4.66%	-7.21%	-7.04%	3.83%	1.95%	-	-
Horiz. %	92.55%	95.57%	91.31%	98.40%	105.85%	101.95%	100.00%	-
P/EPS	22.34	23.39	23.35	25.81	29.52	30.51	29.05	-15.99%
YoY %	-4.49%	0.17%	-9.53%	-12.57%	-3.24%	5.03%	-	-
Horiz. %	76.90%	80.52%	80.38%	88.85%	101.62%	105.03%	100.00%	-
EY	4.48	4.27	4.28	3.87	3.39	3.28	3.44	19.16%
YoY %	4.92%	-0.23%	10.59%	14.16%	3.35%	-4.65%	-	-
Horiz. %	130.23%	124.13%	124.42%	112.50%	98.55%	95.35%	100.00%	-
DY	3.34	3.25	3.40	3.15	2.94	4.73	5.34	-26.75%
YoY %	2.77%	-4.41%	7.94%	7.14%	-37.84%	-11.42%	-	-
Horiz. %	62.55%	60.86%	63.67%	58.99%	55.06%	88.58%	100.00%	-
P/NAPS	9.49	10.10	9.98	11.14	12.14	12.13	12.02	-14.51%
YoY %	-6.04%	1.20%	-10.41%	-8.24%	0.08%	0.92%	-	-
Horiz. %	78.95%	84.03%	83.03%	92.68%	101.00%	100.92%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	08/02/17	19/10/16	20/07/16	21/04/16	04/02/16	28/10/15	15/07/15	-
Price	6.29	6.01	6.12	5.95	6.15	6.65	6.52	-
P/RPS	5.49	5.26	5.35	5.20	5.40	5.83	5.77	-3.24%
YoY %	4.37%	-1.68%	2.88%	-3.70%	-7.38%	1.04%	-	-
Horiz. %	95.15%	91.16%	92.72%	90.12%	93.59%	101.04%	100.00%	-
P/EPS	23.49	22.82	24.26	24.18	26.69	30.98	29.73	-14.47%
YoY %	2.94%	-5.94%	0.33%	-9.40%	-13.85%	4.20%	-	-
Horiz. %	79.01%	76.76%	81.60%	81.33%	89.77%	104.20%	100.00%	-
EY	4.26	4.38	4.12	4.13	3.75	3.23	3.36	17.05%
YoY %	-2.74%	6.31%	-0.24%	10.13%	16.10%	-3.87%	-	-
Horiz. %	126.79%	130.36%	122.62%	122.92%	111.61%	96.13%	100.00%	-
DY	3.18	3.33	3.27	3.36	3.25	4.66	5.21	-27.93%
YoY %	-4.50%	1.83%	-2.68%	3.38%	-30.26%	-10.56%	-	-
Horiz. %	61.04%	63.92%	62.76%	64.49%	62.38%	89.44%	100.00%	-
P/NAPS	9.98	9.85	10.37	10.44	10.98	12.31	12.30	-12.95%
YoY %	1.32%	-5.01%	-0.67%	-4.92%	-10.80%	0.08%	-	-
Horiz. %	81.14%	80.08%	84.31%	84.88%	89.27%	100.08%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 09:00:00

ADX

30 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

MBSB

MALAYSIA BUILDING SOCIETY BHD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

PTRANS

PERAK TRANSIT BERHAD

302

TOPGLOV

TOP GLOVE CORPORATION BHD

293

HLIND

HONG LEONG INDUSTRIES BHD

290

NOTION

NOTION VTEC BHD

265

YTLPOWR

YTL POWER INTERNATIONAL BHD

258

DNEX

DAGANG NEXCHANGE BERHAD

256

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

INGENIEU

0.08

0.00

420,608,400

HSI-CV8

0.125

-0.035

136,255,400

HSI-HUZ

0.20

+0.035

105,822,700

FEYTECH

1.04

+0.24

87,243,900

BCMALL

0.02

+0.01

55,665,700

YNHPROP

0.49

+0.04

53,909,000

DNEX

0.45

+0.005

50,353,200

HSI-CXG

0.20

-0.05

47,689,300

FITTERS

0.05

0.00

44,186,900

NOTION

1.07

+0.07

27,383,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

SAM

6.25

+0.35

664,000

PANAMY

19.84

+0.28

1,900

FEYTECH

1.04

+0.24

87,243,900

AJI

15.88

+0.18

50,500

RAPID

0.885

+0.175

14,609,300

GAMUDA

5.97

+0.17

5,092,100

PETGAS

18.44

+0.14

40,900

ENGTEX

1.11

+0.10

6,657,200

HLIND

11.58

+0.10

27,200

More gainer Stocks

KLK

21.92

-0.52

450,600

NESTLE

129.50

-0.30

800

PETDAG

20.94

-0.24

72,700

BKAWAN

20.00

-0.24

2,500

PENERGY

1.37

-0.23

4,639,600

MPI

39.18

-0.22

151,900

KOTRA

4.55

-0.21

83,900

SUNCON-C15

0.165

-0.205

38,000

AMAZON-C3

0.105

-0.195

200

PPB

15.14

-0.18

72,000

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