[MAXIS] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.41%
YoY- -16.96%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,140,000 2,149,000 2,119,000 2,327,000 2,229,000 2,133,000 2,152,000 -0.09%
PBT 734,000 590,000 657,000 666,000 767,000 741,000 765,000 -0.68%
Tax -214,000 -178,000 -169,000 -190,000 -194,000 -201,000 -213,000 0.07%
NP 520,000 412,000 488,000 476,000 573,000 540,000 552,000 -0.98%
-
NP to SH 518,000 410,000 484,000 475,000 572,000 539,000 552,000 -1.05%
-
Tax Rate 29.16% 30.17% 25.72% 28.53% 25.29% 27.13% 27.84% -
Total Cost 1,620,000 1,737,000 1,631,000 1,851,000 1,656,000 1,593,000 1,600,000 0.20%
-
Net Worth 4,279,130 4,472,727 5,974,375 7,011,904 8,128,421 8,609,027 8,951,351 -11.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 375,362 372,727 604,999 603,174 602,105 598,888 596,756 -7.42%
Div Payout % 72.46% 90.91% 125.00% 126.98% 105.26% 111.11% 108.11% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,279,130 4,472,727 5,974,375 7,011,904 8,128,421 8,609,027 8,951,351 -11.56%
NOSH 7,507,246 7,454,545 7,562,499 7,539,682 7,526,315 7,486,111 7,459,459 0.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.30% 19.17% 23.03% 20.46% 25.71% 25.32% 25.65% -
ROE 12.11% 9.17% 8.10% 6.77% 7.04% 6.26% 6.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.51 28.83 28.02 30.86 29.62 28.49 28.85 -0.19%
EPS 6.90 5.50 6.40 6.30 7.60 7.20 7.40 -1.15%
DPS 5.00 5.00 8.00 8.00 8.00 8.00 8.00 -7.52%
NAPS 0.57 0.60 0.79 0.93 1.08 1.15 1.20 -11.65%
Adjusted Per Share Value based on latest NOSH - 7,539,682
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.32 27.43 27.05 29.71 28.46 27.23 27.47 -0.09%
EPS 6.61 5.23 6.18 6.06 7.30 6.88 7.05 -1.06%
DPS 4.79 4.76 7.72 7.70 7.69 7.65 7.62 -7.43%
NAPS 0.5463 0.571 0.7627 0.8952 1.0377 1.0991 1.1428 -11.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.35 7.19 6.96 6.53 6.09 5.38 5.34 -
P/RPS 22.28 24.94 24.84 21.16 20.56 18.88 18.51 3.13%
P/EPS 92.03 130.73 108.75 103.65 80.13 74.72 72.16 4.13%
EY 1.09 0.76 0.92 0.96 1.25 1.34 1.39 -3.96%
DY 0.79 0.70 1.15 1.23 1.31 1.49 1.50 -10.12%
P/NAPS 11.14 11.98 8.81 7.02 5.64 4.68 4.45 16.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 21/04/16 27/04/15 07/05/14 09/05/13 31/05/12 31/05/11 31/05/10 -
Price 5.95 7.13 6.98 6.97 6.19 5.42 5.22 -
P/RPS 20.87 24.73 24.91 22.58 20.90 19.02 18.09 2.40%
P/EPS 86.23 129.64 109.06 110.63 81.45 75.28 70.54 3.40%
EY 1.16 0.77 0.92 0.90 1.23 1.33 1.42 -3.31%
DY 0.84 0.70 1.15 1.15 1.29 1.48 1.53 -9.50%
P/NAPS 10.44 11.88 8.84 7.49 5.73 4.71 4.35 15.69%

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