[MAXIS] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 95.81%
YoY- -13.03%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 4,996,000 4,830,000 4,492,000 4,492,000 4,438,000 4,483,000 4,329,000 2.41%
PBT 882,000 932,000 937,000 933,000 1,083,000 1,328,000 1,457,000 -8.02%
Tax -233,000 -305,000 -243,000 -232,000 -277,000 -327,000 -378,000 -7.74%
NP 649,000 627,000 694,000 701,000 806,000 1,001,000 1,079,000 -8.12%
-
NP to SH 650,000 627,000 694,000 701,000 806,000 1,001,000 1,079,000 -8.09%
-
Tax Rate 26.42% 32.73% 25.93% 24.87% 25.58% 24.62% 25.94% -
Total Cost 4,347,000 4,203,000 3,798,000 3,791,000 3,632,000 3,482,000 3,250,000 4.96%
-
Net Worth 6,029,214 6,574,067 7,040,914 7,038,448 7,113,152 7,108,920 6,444,028 -1.10%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 626,411 782,627 625,859 625,639 781,665 781,200 749,305 -2.94%
Div Payout % 96.37% 124.82% 90.18% 89.25% 96.98% 78.04% 69.44% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 6,029,214 6,574,067 7,040,914 7,038,448 7,113,152 7,108,920 6,444,028 -1.10%
NOSH 7,830,148 7,826,271 7,823,238 7,820,498 7,816,651 7,816,628 7,493,055 0.73%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.99% 12.98% 15.45% 15.61% 18.16% 22.33% 24.92% -
ROE 10.78% 9.54% 9.86% 9.96% 11.33% 14.08% 16.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 63.80 61.72 57.42 57.44 56.78 57.39 57.77 1.66%
EPS 8.30 8.00 8.90 9.00 10.30 12.80 14.40 -8.77%
DPS 8.00 10.00 8.00 8.00 10.00 10.00 10.00 -3.64%
NAPS 0.77 0.84 0.90 0.90 0.91 0.91 0.86 -1.82%
Adjusted Per Share Value based on latest NOSH - 7,820,498
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 63.78 61.66 57.35 57.35 56.66 57.23 55.27 2.41%
EPS 8.30 8.00 8.86 8.95 10.29 12.78 13.77 -8.08%
DPS 8.00 9.99 7.99 7.99 9.98 9.97 9.57 -2.94%
NAPS 0.7697 0.8393 0.8989 0.8985 0.9081 0.9075 0.8227 -1.10%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.10 3.30 4.39 5.37 5.57 5.46 5.55 -
P/RPS 6.43 5.35 7.65 9.35 9.81 9.51 9.61 -6.47%
P/EPS 49.39 41.19 49.49 59.91 54.02 42.61 38.54 4.21%
EY 2.02 2.43 2.02 1.67 1.85 2.35 2.59 -4.05%
DY 1.95 3.03 1.82 1.49 1.80 1.83 1.80 1.34%
P/NAPS 5.32 3.93 4.88 5.97 6.12 6.00 6.45 -3.15%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 09/08/23 28/07/22 30/07/21 23/07/20 02/08/19 18/07/18 20/07/17 -
Price 3.98 3.62 4.35 5.29 5.55 5.55 5.53 -
P/RPS 6.24 5.87 7.58 9.21 9.78 9.67 9.57 -6.87%
P/EPS 47.94 45.19 49.04 59.02 53.82 43.31 38.40 3.76%
EY 2.09 2.21 2.04 1.69 1.86 2.31 2.60 -3.57%
DY 2.01 2.76 1.84 1.51 1.80 1.80 1.81 1.76%
P/NAPS 5.17 4.31 4.83 5.88 6.10 6.10 6.43 -3.56%

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