[MAXIS] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.62%
YoY- 1762.5%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,294,000 2,216,000 2,158,000 2,191,000 1,789,000 6.40%
PBT 735,000 630,000 757,000 720,000 -17,000 -
Tax -205,000 -164,000 -205,000 -188,000 -15,000 92.18%
NP 530,000 466,000 552,000 532,000 -32,000 -
-
NP to SH 528,000 464,000 551,000 532,000 -32,000 -
-
Tax Rate 27.89% 26.03% 27.08% 26.11% - -
Total Cost 1,764,000 1,750,000 1,606,000 1,659,000 1,821,000 -0.79%
-
Net Worth 6,335,999 7,334,193 8,076,301 8,691,830 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 603,428 598,709 603,835 599,436 - -
Div Payout % 114.29% 129.03% 109.59% 112.68% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,335,999 7,334,193 8,076,301 8,691,830 0 -
NOSH 7,542,857 7,483,871 7,547,945 7,492,957 5,333,333 9.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.10% 21.03% 25.58% 24.28% -1.79% -
ROE 8.33% 6.33% 6.82% 6.12% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.41 29.61 28.59 29.24 33.54 -2.41%
EPS 7.00 6.20 7.30 7.10 -0.60 -
DPS 8.00 8.00 8.00 8.00 0.00 -
NAPS 0.84 0.98 1.07 1.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,492,957
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.29 28.29 27.55 27.97 22.84 6.41%
EPS 6.74 5.92 7.04 6.79 -0.41 -
DPS 7.70 7.64 7.71 7.65 0.00 -
NAPS 0.809 0.9364 1.0312 1.1098 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 6.87 6.39 5.48 5.28 0.00 -
P/RPS 22.59 21.58 19.17 18.06 0.00 -
P/EPS 98.14 103.06 75.07 74.37 0.00 -
EY 1.02 0.97 1.33 1.34 0.00 -
DY 1.16 1.25 1.46 1.52 0.00 -
P/NAPS 8.18 6.52 5.12 4.55 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/13 30/08/12 25/08/11 30/08/10 - -
Price 7.15 7.04 5.42 5.38 0.00 -
P/RPS 23.51 23.78 18.96 18.40 0.00 -
P/EPS 102.14 113.55 74.25 75.77 0.00 -
EY 0.98 0.88 1.35 1.32 0.00 -
DY 1.12 1.14 1.48 1.49 0.00 -
P/NAPS 8.51 7.18 5.07 4.64 0.00 -

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
Post a Comment