[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

Maxis Berhad Q12013.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Cumulative Result
Revenue	2,140,000	2,149,000	2,119,000	2,327,000	2,229,000	2,133,000	2,152,000	-0.09%
YoY %	-0.42%	1.42%	-8.94%	4.40%	4.50%	-0.88%	-	-
Horiz. %	99.44%	99.86%	98.47%	108.13%	103.58%	99.12%	100.00%	-
PBT	734,000	590,000	657,000	666,000	767,000	741,000	765,000	-0.68%
YoY %	24.41%	-10.20%	-1.35%	-13.17%	3.51%	-3.14%	-	-
Horiz. %	95.95%	77.12%	85.88%	87.06%	100.26%	96.86%	100.00%	-
Tax	-214,000	-178,000	-169,000	-190,000	-194,000	-201,000	-213,000	0.07%
YoY %	-20.22%	-5.33%	11.05%	2.06%	3.48%	5.63%	-	-
Horiz. %	100.47%	83.57%	79.34%	89.20%	91.08%	94.37%	100.00%	-
NP	520,000	412,000	488,000	476,000	573,000	540,000	552,000	-0.98%
YoY %	26.21%	-15.57%	2.52%	-16.93%	6.11%	-2.17%	-	-
Horiz. %	94.20%	74.64%	88.41%	86.23%	103.80%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	518,000	410,000	484,000	475,000	572,000	539,000	552,000	-1.05%
YoY %	26.34%	-15.29%	1.89%	-16.96%	6.12%	-2.36%	-	-
Horiz. %	93.84%	74.28%	87.68%	86.05%	103.62%	97.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.16%	30.17%	25.72%	28.53%	25.29%	27.13%	27.84%	-
YoY %	-3.35%	17.30%	-9.85%	12.81%	-6.78%	-2.55%	-	-
Horiz. %	104.74%	108.37%	92.39%	102.48%	90.84%	97.45%	100.00%	-
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%
YoY %	-6.74%	6.50%	-11.89%	11.78%	3.95%	-0.44%	-	-
Horiz. %	101.25%	108.56%	101.94%	115.69%	103.50%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-4.33%	-25.13%	-14.80%	-13.74%	-5.58%	-3.82%	-	-
Horiz. %	47.80%	49.97%	66.74%	78.33%	90.81%	96.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	375,362	372,727	604,999	603,174	602,105	598,888	596,756	-7.42%
YoY %	0.71%	-38.39%	0.30%	0.18%	0.54%	0.36%	-	-
Horiz. %	62.90%	62.46%	101.38%	101.08%	100.90%	100.36%	100.00%	-
Div Payout %	72.46%	90.91%	125.00%	126.98%	105.26%	111.11%	108.11%	-
YoY %	-20.29%	-27.27%	-1.56%	20.63%	-5.27%	2.77%	-	-
Horiz. %	67.02%	84.09%	115.62%	117.45%	97.36%	102.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
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%
YoY %	-4.33%	-25.13%	-14.80%	-13.74%	-5.58%	-3.82%	-	-
Horiz. %	47.80%	49.97%	66.74%	78.33%	90.81%	96.18%	100.00%	-
NOSH	7,507,246	7,454,545	7,562,499	7,539,682	7,526,315	7,486,111	7,459,459	0.10%
YoY %	0.71%	-1.43%	0.30%	0.18%	0.54%	0.36%	-	-
Horiz. %	100.64%	99.93%	101.38%	101.08%	100.90%	100.36%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	24.30%	19.17%	23.03%	20.46%	25.71%	25.32%	25.65%	-
YoY %	26.76%	-16.76%	12.56%	-20.42%	1.54%	-1.29%	-	-
Horiz. %	94.74%	74.74%	89.79%	79.77%	100.23%	98.71%	100.00%	-
ROE	12.11%	9.17%	8.10%	6.77%	7.04%	6.26%	6.17%	-
YoY %	32.06%	13.21%	19.65%	-3.84%	12.46%	1.46%	-	-
Horiz. %	196.27%	148.62%	131.28%	109.72%	114.10%	101.46%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	28.51	28.83	28.02	30.86	29.62	28.49	28.85	-0.19%
YoY %	-1.11%	2.89%	-9.20%	4.19%	3.97%	-1.25%	-	-
Horiz. %	98.82%	99.93%	97.12%	106.97%	102.67%	98.75%	100.00%	-
EPS	6.90	5.50	6.40	6.30	7.60	7.20	7.40	-1.15%
YoY %	25.45%	-14.06%	1.59%	-17.11%	5.56%	-2.70%	-	-
Horiz. %	93.24%	74.32%	86.49%	85.14%	102.70%	97.30%	100.00%	-
DPS	5.00	5.00	8.00	8.00	8.00	8.00	8.00	-7.52%
YoY %	0.00%	-37.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.57	0.60	0.79	0.93	1.08	1.15	1.20	-11.65%
YoY %	-5.00%	-24.05%	-15.05%	-13.89%	-6.09%	-4.17%	-	-
Horiz. %	47.50%	50.00%	65.83%	77.50%	90.00%	95.83%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,539,682
RPS	27.32	27.43	27.05	29.71	28.46	27.23	27.47	-0.09%
YoY %	-0.40%	1.40%	-8.95%	4.39%	4.52%	-0.87%	-	-
Horiz. %	99.45%	99.85%	98.47%	108.15%	103.60%	99.13%	100.00%	-
EPS	6.61	5.23	6.18	6.06	7.30	6.88	7.05	-1.06%
YoY %	26.39%	-15.37%	1.98%	-16.99%	6.10%	-2.41%	-	-
Horiz. %	93.76%	74.18%	87.66%	85.96%	103.55%	97.59%	100.00%	-
DPS	4.79	4.76	7.72	7.70	7.69	7.65	7.62	-7.43%
YoY %	0.63%	-38.34%	0.26%	0.13%	0.52%	0.39%	-	-
Horiz. %	62.86%	62.47%	101.31%	101.05%	100.92%	100.39%	100.00%	-
NAPS	0.5463	0.571	0.7627	0.8952	1.0377	1.0991	1.1428	-11.56%
YoY %	-4.33%	-25.13%	-14.80%	-13.73%	-5.59%	-3.82%	-	-
Horiz. %	47.80%	49.96%	66.74%	78.33%	90.80%	96.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-10.67%	0.40%	17.39%	2.92%	8.90%	2.00%	-	-
Horiz. %	120.37%	134.74%	134.20%	114.32%	111.08%	102.00%	100.00%	-
P/EPS	92.03	130.73	108.75	103.65	80.13	74.72	72.16	4.13%
YoY %	-29.60%	20.21%	4.92%	29.35%	7.24%	3.55%	-	-
Horiz. %	127.54%	181.17%	150.71%	143.64%	111.04%	103.55%	100.00%	-
EY	1.09	0.76	0.92	0.96	1.25	1.34	1.39	-3.96%
YoY %	43.42%	-17.39%	-4.17%	-23.20%	-6.72%	-3.60%	-	-
Horiz. %	78.42%	54.68%	66.19%	69.06%	89.93%	96.40%	100.00%	-
DY	0.79	0.70	1.15	1.23	1.31	1.49	1.50	-10.12%
YoY %	12.86%	-39.13%	-6.50%	-6.11%	-12.08%	-0.67%	-	-
Horiz. %	52.67%	46.67%	76.67%	82.00%	87.33%	99.33%	100.00%	-
P/NAPS	11.14	11.98	8.81	7.02	5.64	4.68	4.45	16.50%
YoY %	-7.01%	35.98%	25.50%	24.47%	20.51%	5.17%	-	-
Horiz. %	250.34%	269.21%	197.98%	157.75%	126.74%	105.17%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-15.61%	-0.72%	10.32%	8.04%	9.88%	5.14%	-	-
Horiz. %	115.37%	136.71%	137.70%	124.82%	115.53%	105.14%	100.00%	-
P/EPS	86.23	129.64	109.06	110.63	81.45	75.28	70.54	3.40%
YoY %	-33.49%	18.87%	-1.42%	35.83%	8.20%	6.72%	-	-
Horiz. %	122.24%	183.78%	154.61%	156.83%	115.47%	106.72%	100.00%	-
EY	1.16	0.77	0.92	0.90	1.23	1.33	1.42	-3.31%
YoY %	50.65%	-16.30%	2.22%	-26.83%	-7.52%	-6.34%	-	-
Horiz. %	81.69%	54.23%	64.79%	63.38%	86.62%	93.66%	100.00%	-
DY	0.84	0.70	1.15	1.15	1.29	1.48	1.53	-9.50%
YoY %	20.00%	-39.13%	0.00%	-10.85%	-12.84%	-3.27%	-	-
Horiz. %	54.90%	45.75%	75.16%	75.16%	84.31%	96.73%	100.00%	-
P/NAPS	10.44	11.88	8.84	7.49	5.73	4.71	4.35	15.69%
YoY %	-12.12%	34.39%	18.02%	30.72%	21.66%	8.28%	-	-
Horiz. %	240.00%	273.10%	203.22%	172.18%	131.72%	108.28%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos