[MAXIS] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

20-Jul-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -5.79%

YoY- 10.66%

Quarter Report

Maxis Berhad Q22016.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	2,206,000	2,246,000	2,172,000	2,102,000	2,110,000	2,082,000	2,294,000	-0.64%
YoY %	-1.78%	3.41%	3.33%	-0.38%	1.34%	-9.24%	-	-
Horiz. %	96.16%	97.91%	94.68%	91.63%	91.98%	90.76%	100.00%	-
PBT	539,000	635,000	780,000	648,000	631,000	634,000	735,000	-5.03%
YoY %	-15.12%	-18.59%	20.37%	2.69%	-0.47%	-13.74%	-	-
Horiz. %	73.33%	86.39%	106.12%	88.16%	85.85%	86.26%	100.00%	-
Tax	-142,000	-157,000	-206,000	-165,000	-188,000	-183,000	-205,000	-5.93%
YoY %	9.55%	23.79%	-24.85%	12.23%	-2.73%	10.73%	-	-
Horiz. %	69.27%	76.59%	100.49%	80.49%	91.71%	89.27%	100.00%	-
NP	397,000	478,000	574,000	483,000	443,000	451,000	530,000	-4.69%
YoY %	-16.95%	-16.72%	18.84%	9.03%	-1.77%	-14.91%	-	-
Horiz. %	74.91%	90.19%	108.30%	91.13%	83.58%	85.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	397,000	478,000	574,000	488,000	441,000	446,000	528,000	-4.63%
YoY %	-16.95%	-16.72%	17.62%	10.66%	-1.12%	-15.53%	-	-
Horiz. %	75.19%	90.53%	108.71%	92.42%	83.52%	84.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	24.72%	26.41%	25.46%	29.79%	28.86%	27.89%	-
YoY %	6.59%	-6.40%	3.73%	-14.54%	3.22%	3.48%	-	-
Horiz. %	94.48%	88.63%	94.69%	91.29%	106.81%	103.48%	100.00%	-
Total Cost	1,809,000	1,768,000	1,598,000	1,619,000	1,667,000	1,631,000	1,764,000	0.42%
YoY %	2.32%	10.64%	-1.30%	-2.88%	2.21%	-7.54%	-	-
Horiz. %	102.55%	100.23%	90.59%	91.78%	94.50%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,113,152	7,108,920	6,495,263	4,429,538	3,961,525	5,140,338	6,335,999	1.94%
YoY %	0.06%	9.45%	46.64%	11.81%	-22.93%	-18.87%	-	-
Horiz. %	112.27%	112.20%	102.51%	69.91%	62.52%	81.13%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	390,832	390,600	377,631	375,384	373,728	604,745	603,428	-6.98%
YoY %	0.06%	3.43%	0.60%	0.44%	-38.20%	0.22%	-	-
Horiz. %	64.77%	64.73%	62.58%	62.21%	61.93%	100.22%	100.00%	-
Div Payout %	98.45%	81.72%	65.79%	76.92%	84.75%	135.59%	114.29%	-
YoY %	20.47%	24.21%	-14.47%	-9.24%	-37.50%	18.64%	-	-
Horiz. %	86.14%	71.50%	57.56%	67.30%	74.15%	118.64%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	7,113,152	7,108,920	6,495,263	4,429,538	3,961,525	5,140,338	6,335,999	1.94%
YoY %	0.06%	9.45%	46.64%	11.81%	-22.93%	-18.87%	-	-
Horiz. %	112.27%	112.20%	102.51%	69.91%	62.52%	81.13%	100.00%	-
NOSH	7,816,651	7,816,628	7,552,631	7,507,692	7,474,576	7,559,321	7,542,857	0.59%
YoY %	0.00%	3.50%	0.60%	0.44%	-1.12%	0.22%	-	-
Horiz. %	103.63%	103.63%	100.13%	99.53%	99.09%	100.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	18.00%	21.28%	26.43%	22.98%	21.00%	21.66%	23.10%	-
YoY %	-15.41%	-19.49%	15.01%	9.43%	-3.05%	-6.23%	-	-
Horiz. %	77.92%	92.12%	114.42%	99.48%	90.91%	93.77%	100.00%	-
ROE	5.58%	6.72%	8.84%	11.02%	11.13%	8.68%	8.33%	-
YoY %	-16.96%	-23.98%	-19.78%	-0.99%	28.23%	4.20%	-	-
Horiz. %	66.99%	80.67%	106.12%	132.29%	133.61%	104.20%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	28.22	28.75	28.76	28.00	28.23	27.54	30.41	-1.23%
YoY %	-1.84%	-0.03%	2.71%	-0.81%	2.51%	-9.44%	-	-
Horiz. %	92.80%	94.54%	94.57%	92.07%	92.83%	90.56%	100.00%	-
EPS	5.10	6.10	7.60	6.50	5.90	5.90	7.00	-5.13%
YoY %	-16.39%	-19.74%	16.92%	10.17%	0.00%	-15.71%	-	-
Horiz. %	72.86%	87.14%	108.57%	92.86%	84.29%	84.29%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	8.00	8.00	-7.53%
YoY %	0.00%	0.00%	0.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	62.50%	62.50%	100.00%	100.00%	-
NAPS	0.91	0.91	0.86	0.59	0.53	0.68	0.84	1.34%
YoY %	0.00%	5.81%	45.76%	11.32%	-22.06%	-19.05%	-	-
Horiz. %	108.33%	108.33%	102.38%	70.24%	63.10%	80.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 7,507,692
RPS	28.16	28.67	27.73	26.83	26.94	26.58	29.29	-0.65%
YoY %	-1.78%	3.39%	3.35%	-0.41%	1.35%	-9.25%	-	-
Horiz. %	96.14%	97.88%	94.67%	91.60%	91.98%	90.75%	100.00%	-
EPS	5.07	6.10	7.33	6.23	5.63	5.69	6.74	-4.63%
YoY %	-16.89%	-16.78%	17.66%	10.66%	-1.05%	-15.58%	-	-
Horiz. %	75.22%	90.50%	108.75%	92.43%	83.53%	84.42%	100.00%	-
DPS	4.99	4.99	4.82	4.79	4.77	7.72	7.70	-6.97%
YoY %	0.00%	3.53%	0.63%	0.42%	-38.21%	0.26%	-	-
Horiz. %	64.81%	64.81%	62.60%	62.21%	61.95%	100.26%	100.00%	-
NAPS	0.9081	0.9075	0.8292	0.5655	0.5057	0.6562	0.8089	1.94%
YoY %	0.07%	9.44%	46.63%	11.83%	-22.94%	-18.88%	-	-
Horiz. %	112.26%	112.19%	102.51%	69.91%	62.52%	81.12%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	5.57	5.46	5.55	5.89	6.37	6.75	6.87	-
P/RPS	19.74	18.99	19.30	21.04	22.57	24.51	22.59	-2.22%
YoY %	3.95%	-1.61%	-8.27%	-6.78%	-7.92%	8.50%	-	-
Horiz. %	87.38%	84.06%	85.44%	93.14%	99.91%	108.50%	100.00%	-
P/EPS	109.67	89.23	73.03	90.62	107.97	114.41	98.14	1.86%
YoY %	22.91%	22.18%	-19.41%	-16.07%	-5.63%	16.58%	-	-
Horiz. %	111.75%	90.92%	74.41%	92.34%	110.02%	116.58%	100.00%	-
EY	0.91	1.12	1.37	1.10	0.93	0.87	1.02	-1.88%
YoY %	-18.75%	-18.25%	24.55%	18.28%	6.90%	-14.71%	-	-
Horiz. %	89.22%	109.80%	134.31%	107.84%	91.18%	85.29%	100.00%	-
DY	0.90	0.92	0.90	0.85	0.78	1.19	1.16	-4.13%
YoY %	-2.17%	2.22%	5.88%	8.97%	-34.45%	2.59%	-	-
Horiz. %	77.59%	79.31%	77.59%	73.28%	67.24%	102.59%	100.00%	-
P/NAPS	6.12	6.00	6.45	9.98	12.02	9.93	8.18	-4.71%
YoY %	2.00%	-6.98%	-35.37%	-16.97%	21.05%	21.39%	-	-
Horiz. %	74.82%	73.35%	78.85%	122.00%	146.94%	121.39%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	02/08/19	18/07/18	20/07/17	20/07/16	15/07/15	22/07/14	06/08/13	-
Price	5.55	5.55	5.53	6.12	6.52	6.74	7.15	-
P/RPS	19.67	19.30	19.23	21.86	23.10	24.47	23.51	-2.92%
YoY %	1.92%	0.36%	-12.03%	-5.37%	-5.60%	4.08%	-	-
Horiz. %	83.67%	82.09%	81.79%	92.98%	98.26%	104.08%	100.00%	-
P/EPS	109.28	90.70	72.76	94.15	110.51	114.24	102.14	1.13%
YoY %	20.49%	24.66%	-22.72%	-14.80%	-3.27%	11.85%	-	-
Horiz. %	106.99%	88.80%	71.24%	92.18%	108.19%	111.85%	100.00%	-
EY	0.92	1.10	1.37	1.06	0.90	0.88	0.98	-1.04%
YoY %	-16.36%	-19.71%	29.25%	17.78%	2.27%	-10.20%	-	-
Horiz. %	93.88%	112.24%	139.80%	108.16%	91.84%	89.80%	100.00%	-
DY	0.90	0.90	0.90	0.82	0.77	1.19	1.12	-3.57%
YoY %	0.00%	0.00%	9.76%	6.49%	-35.29%	6.25%	-	-
Horiz. %	80.36%	80.36%	80.36%	73.21%	68.75%	106.25%	100.00%	-
P/NAPS	6.10	6.10	6.43	10.37	12.30	9.91	8.51	-5.39%
YoY %	0.00%	-5.13%	-37.99%	-15.69%	24.12%	16.45%	-	-
Horiz. %	71.68%	71.68%	75.56%	121.86%	144.54%	116.45%	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