[MAXIS] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

09-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 103.13%

YoY- 3.67%

Quarter Report

Maxis Berhad Q22023.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	4,996,000	4,830,000	4,492,000	4,492,000	4,438,000	4,483,000	4,329,000	2.41%
YoY %	3.44%	7.52%	0.00%	1.22%	-1.00%	3.56%	-	-
Horiz. %	115.41%	111.57%	103.77%	103.77%	102.52%	103.56%	100.00%	-
PBT	882,000	932,000	937,000	933,000	1,083,000	1,328,000	1,457,000	-8.02%
YoY %	-5.36%	-0.53%	0.43%	-13.85%	-18.45%	-8.85%	-	-
Horiz. %	60.54%	63.97%	64.31%	64.04%	74.33%	91.15%	100.00%	-
Tax	-233,000	-305,000	-243,000	-232,000	-277,000	-327,000	-378,000	-7.74%
YoY %	23.61%	-25.51%	-4.74%	16.25%	15.29%	13.49%	-	-
Horiz. %	61.64%	80.69%	64.29%	61.38%	73.28%	86.51%	100.00%	-
NP	649,000	627,000	694,000	701,000	806,000	1,001,000	1,079,000	-8.12%
YoY %	3.51%	-9.65%	-1.00%	-13.03%	-19.48%	-7.23%	-	-
Horiz. %	60.15%	58.11%	64.32%	64.97%	74.70%	92.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	650,000	627,000	694,000	701,000	806,000	1,001,000	1,079,000	-8.09%
YoY %	3.67%	-9.65%	-1.00%	-13.03%	-19.48%	-7.23%	-	-
Horiz. %	60.24%	58.11%	64.32%	64.97%	74.70%	92.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	32.73%	25.93%	24.87%	25.58%	24.62%	25.94%	-
YoY %	-19.28%	26.22%	4.26%	-2.78%	3.90%	-5.09%	-	-
Horiz. %	101.85%	126.18%	99.96%	95.88%	98.61%	94.91%	100.00%	-
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%
YoY %	3.43%	10.66%	0.18%	4.38%	4.31%	7.14%	-	-
Horiz. %	133.75%	129.32%	116.86%	116.65%	111.75%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-8.29%	-6.63%	0.04%	-1.05%	0.06%	10.32%	-	-
Horiz. %	93.56%	102.02%	109.26%	109.22%	110.38%	110.32%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	626,411	782,627	625,859	625,639	781,665	781,200	749,305	-2.94%
YoY %	-19.96%	25.05%	0.04%	-19.96%	0.06%	4.26%	-	-
Horiz. %	83.60%	104.45%	83.53%	83.50%	104.32%	104.26%	100.00%	-
Div Payout %	96.37%	124.82%	90.18%	89.25%	96.98%	78.04%	69.44%	-
YoY %	-22.79%	38.41%	1.04%	-7.97%	24.27%	12.38%	-	-
Horiz. %	138.78%	179.75%	129.87%	128.53%	139.66%	112.38%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
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%
YoY %	-8.29%	-6.63%	0.04%	-1.05%	0.06%	10.32%	-	-
Horiz. %	93.56%	102.02%	109.26%	109.22%	110.38%	110.32%	100.00%	-
NOSH	7,830,148	7,826,271	7,823,238	7,820,498	7,816,651	7,816,628	7,493,055	0.73%
YoY %	0.05%	0.04%	0.04%	0.05%	0.00%	4.32%	-	-
Horiz. %	104.50%	104.45%	104.41%	104.37%	104.32%	104.32%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	12.99%	12.98%	15.45%	15.61%	18.16%	22.33%	24.92%	-
YoY %	0.08%	-15.99%	-1.02%	-14.04%	-18.67%	-10.39%	-	-
Horiz. %	52.13%	52.09%	62.00%	62.64%	72.87%	89.61%	100.00%	-
ROE	10.78%	9.54%	9.86%	9.96%	11.33%	14.08%	16.74%	-
YoY %	13.00%	-3.25%	-1.00%	-12.09%	-19.53%	-15.89%	-	-
Horiz. %	64.40%	56.99%	58.90%	59.50%	67.68%	84.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	63.80	61.72	57.42	57.44	56.78	57.39	57.77	1.66%
YoY %	3.37%	7.49%	-0.03%	1.16%	-1.06%	-0.66%	-	-
Horiz. %	110.44%	106.84%	99.39%	99.43%	98.29%	99.34%	100.00%	-
EPS	8.30	8.00	8.90	9.00	10.30	12.80	14.40	-8.77%
YoY %	3.75%	-10.11%	-1.11%	-12.62%	-19.53%	-11.11%	-	-
Horiz. %	57.64%	55.56%	61.81%	62.50%	71.53%	88.89%	100.00%	-
DPS	8.00	10.00	8.00	8.00	10.00	10.00	10.00	-3.64%
YoY %	-20.00%	25.00%	0.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	80.00%	80.00%	100.00%	100.00%	100.00%	-
NAPS	0.77	0.84	0.90	0.90	0.91	0.91	0.86	-1.82%
YoY %	-8.33%	-6.67%	0.00%	-1.10%	0.00%	5.81%	-	-
Horiz. %	89.53%	97.67%	104.65%	104.65%	105.81%	105.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 7,830,148
RPS	63.78	61.66	57.35	57.35	56.66	57.23	55.27	2.41%
YoY %	3.44%	7.52%	0.00%	1.22%	-1.00%	3.55%	-	-
Horiz. %	115.40%	111.56%	103.76%	103.76%	102.51%	103.55%	100.00%	-
EPS	8.30	8.00	8.86	8.95	10.29	12.78	13.77	-8.08%
YoY %	3.75%	-9.71%	-1.01%	-13.02%	-19.48%	-7.19%	-	-
Horiz. %	60.28%	58.10%	64.34%	65.00%	74.73%	92.81%	100.00%	-
DPS	8.00	9.99	7.99	7.99	9.98	9.97	9.57	-2.94%
YoY %	-19.92%	25.03%	0.00%	-19.94%	0.10%	4.18%	-	-
Horiz. %	83.59%	104.39%	83.49%	83.49%	104.28%	104.18%	100.00%	-
NAPS	0.7697	0.8393	0.8989	0.8985	0.9081	0.9075	0.8227	-1.10%
YoY %	-8.29%	-6.63%	0.04%	-1.06%	0.07%	10.31%	-	-
Horiz. %	93.56%	102.02%	109.26%	109.21%	110.38%	110.31%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	20.19%	-30.07%	-18.18%	-4.69%	3.15%	-1.04%	-	-
Horiz. %	66.91%	55.67%	79.60%	97.29%	102.08%	98.96%	100.00%	-
P/EPS	49.39	41.19	49.49	59.91	54.02	42.61	38.54	4.21%
YoY %	19.91%	-16.77%	-17.39%	10.90%	26.78%	10.56%	-	-
Horiz. %	128.15%	106.88%	128.41%	155.45%	140.17%	110.56%	100.00%	-
EY	2.02	2.43	2.02	1.67	1.85	2.35	2.59	-4.05%
YoY %	-16.87%	20.30%	20.96%	-9.73%	-21.28%	-9.27%	-	-
Horiz. %	77.99%	93.82%	77.99%	64.48%	71.43%	90.73%	100.00%	-
DY	1.95	3.03	1.82	1.49	1.80	1.83	1.80	1.34%
YoY %	-35.64%	66.48%	22.15%	-17.22%	-1.64%	1.67%	-	-
Horiz. %	108.33%	168.33%	101.11%	82.78%	100.00%	101.67%	100.00%	-
P/NAPS	5.32	3.93	4.88	5.97	6.12	6.00	6.45	-3.15%
YoY %	35.37%	-19.47%	-18.26%	-2.45%	2.00%	-6.98%	-	-
Horiz. %	82.48%	60.93%	75.66%	92.56%	94.88%	93.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.30%	-22.56%	-17.70%	-5.83%	1.14%	1.04%	-	-
Horiz. %	65.20%	61.34%	79.21%	96.24%	102.19%	101.04%	100.00%	-
P/EPS	47.94	45.19	49.04	59.02	53.82	43.31	38.40	3.76%
YoY %	6.09%	-7.85%	-16.91%	9.66%	24.27%	12.79%	-	-
Horiz. %	124.84%	117.68%	127.71%	153.70%	140.16%	112.79%	100.00%	-
EY	2.09	2.21	2.04	1.69	1.86	2.31	2.60	-3.57%
YoY %	-5.43%	8.33%	20.71%	-9.14%	-19.48%	-11.15%	-	-
Horiz. %	80.38%	85.00%	78.46%	65.00%	71.54%	88.85%	100.00%	-
DY	2.01	2.76	1.84	1.51	1.80	1.80	1.81	1.76%
YoY %	-27.17%	50.00%	21.85%	-16.11%	0.00%	-0.55%	-	-
Horiz. %	111.05%	152.49%	101.66%	83.43%	99.45%	99.45%	100.00%	-
P/NAPS	5.17	4.31	4.83	5.88	6.10	6.10	6.43	-3.56%
YoY %	19.95%	-10.77%	-17.86%	-3.61%	0.00%	-5.13%	-	-
Horiz. %	80.40%	67.03%	75.12%	91.45%	94.87%	94.87%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos