[MAXIS] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
20-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 94.21%
YoY- 18.21%
Quarter Report
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,438,000 4,483,000 4,329,000 4,242,000 4,259,000 4,201,000 4,621,000 -0.67%
PBT 1,083,000 1,328,000 1,457,000 1,382,000 1,221,000 1,291,000 1,401,000 -4.19%
Tax -277,000 -327,000 -378,000 -379,000 -366,000 -352,000 -395,000 -5.74%
NP 806,000 1,001,000 1,079,000 1,003,000 855,000 939,000 1,006,000 -3.62%
-
NP to SH 806,000 1,001,000 1,079,000 1,006,000 851,000 930,000 1,003,000 -3.57%
-
Tax Rate 25.58% 24.62% 25.94% 27.42% 29.98% 27.27% 28.19% -
Total Cost 3,632,000 3,482,000 3,250,000 3,239,000 3,404,000 3,262,000 3,615,000 0.07%
-
Net Worth 7,113,152 7,108,920 6,444,028 4,429,402 3,991,415 5,100,000 6,287,462 2.07%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 781,665 781,200 749,305 750,746 753,097 1,200,000 1,197,611 -6.86%
Div Payout % 96.98% 78.04% 69.44% 74.63% 88.50% 129.03% 119.40% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 7,113,152 7,108,920 6,444,028 4,429,402 3,991,415 5,100,000 6,287,462 2.07%
NOSH 7,816,651 7,816,628 7,493,055 7,507,462 7,530,973 7,500,000 7,485,074 0.72%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.16% 22.33% 24.92% 23.64% 20.08% 22.35% 21.77% -
ROE 11.33% 14.08% 16.74% 22.71% 21.32% 18.24% 15.95% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 56.78 57.39 57.77 56.50 56.55 56.01 61.74 -1.38%
EPS 10.30 12.80 14.40 13.40 11.30 12.40 13.40 -4.28%
DPS 10.00 10.00 10.00 10.00 10.00 16.00 16.00 -7.53%
NAPS 0.91 0.91 0.86 0.59 0.53 0.68 0.84 1.34%
Adjusted Per Share Value based on latest NOSH - 7,507,692
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 56.66 57.23 55.27 54.15 54.37 53.63 58.99 -0.66%
EPS 10.29 12.78 13.77 12.84 10.86 11.87 12.80 -3.57%
DPS 9.98 9.97 9.57 9.58 9.61 15.32 15.29 -6.86%
NAPS 0.9081 0.9075 0.8227 0.5655 0.5096 0.6511 0.8027 2.07%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.57 5.46 5.55 5.89 6.37 6.75 6.87 -
P/RPS 9.81 9.51 9.61 10.42 11.26 12.05 11.13 -2.08%
P/EPS 54.02 42.61 38.54 43.96 56.37 54.44 51.27 0.87%
EY 1.85 2.35 2.59 2.28 1.77 1.84 1.95 -0.87%
DY 1.80 1.83 1.80 1.70 1.57 2.37 2.33 -4.20%
P/NAPS 6.12 6.00 6.45 9.98 12.02 9.93 8.18 -4.71%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 02/08/19 18/07/18 20/07/17 20/07/16 15/07/15 22/07/14 06/08/13 -
Price 5.55 5.55 5.53 6.12 6.52 6.74 7.15 -
P/RPS 9.78 9.67 9.57 10.83 11.53 12.03 11.58 -2.77%
P/EPS 53.82 43.31 38.40 45.67 57.70 54.35 53.36 0.14%
EY 1.86 2.31 2.60 2.19 1.73 1.84 1.87 -0.08%
DY 1.80 1.80 1.81 1.63 1.53 2.37 2.24 -3.57%
P/NAPS 6.10 6.10 6.43 10.37 12.30 9.91 8.51 -5.39%

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