[MAXIS] YoY Quarter Result on 30-Sep-2014 [#3]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

13-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 0.67%

YoY- -4.87%

Quarter Report

Maxis Berhad Q32014.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	2,217,000	2,156,000	2,166,000	2,065,000	2,239,000	2,216,000	2,244,000	-0.20%
YoY %	2.83%	-0.46%	4.89%	-7.77%	1.04%	-1.25%	-	-
Horiz. %	98.80%	96.08%	96.52%	92.02%	99.78%	98.75%	100.00%	-
PBT	727,000	680,000	566,000	643,000	667,000	632,000	746,000	-0.42%
YoY %	6.91%	20.14%	-11.98%	-3.60%	5.54%	-15.28%	-	-
Horiz. %	97.45%	91.15%	75.87%	86.19%	89.41%	84.72%	100.00%	-
Tax	-173,000	-175,000	-144,000	-192,000	-193,000	-189,000	-208,000	-3.02%
YoY %	1.14%	-21.53%	25.00%	0.52%	-2.12%	9.13%	-	-
Horiz. %	83.17%	84.13%	69.23%	92.31%	92.79%	90.87%	100.00%	-
NP	554,000	505,000	422,000	451,000	474,000	443,000	538,000	0.48%
YoY %	9.70%	19.67%	-6.43%	-4.85%	7.00%	-17.66%	-	-
Horiz. %	102.97%	93.87%	78.44%	83.83%	88.10%	82.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	554,000	503,000	420,000	449,000	472,000	442,000	537,000	0.52%
YoY %	10.14%	19.76%	-6.46%	-4.87%	6.79%	-17.69%	-	-
Horiz. %	103.17%	93.67%	78.21%	83.61%	87.90%	82.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	25.74%	25.44%	29.86%	28.94%	29.91%	27.88%	-
YoY %	-7.54%	1.18%	-14.80%	3.18%	-3.24%	7.28%	-	-
Horiz. %	85.37%	92.32%	91.25%	107.10%	103.80%	107.28%	100.00%	-
Total Cost	1,663,000	1,651,000	1,744,000	1,614,000	1,765,000	1,773,000	1,706,000	-0.42%
YoY %	0.73%	-5.33%	8.05%	-8.56%	-0.45%	3.93%	-	-
Horiz. %	97.48%	96.78%	102.23%	94.61%	103.46%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,866,478	4,579,552	4,050,000	4,939,000	6,218,412	7,266,779	7,682,083	-1.85%
YoY %	49.94%	13.08%	-18.00%	-20.57%	-14.43%	-5.41%	-	-
Horiz. %	89.38%	59.61%	52.72%	64.29%	80.95%	94.59%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	390,140	375,373	375,000	598,666	599,365	599,322	596,666	-6.82%
YoY %	3.93%	0.10%	-37.36%	-0.12%	0.01%	0.45%	-	-
Horiz. %	65.39%	62.91%	62.85%	100.34%	100.45%	100.45%	100.00%	-
Div Payout %	70.42%	74.63%	89.29%	133.33%	126.98%	135.59%	111.11%	-
YoY %	-5.64%	-16.42%	-33.03%	5.00%	-6.35%	22.03%	-	-
Horiz. %	63.38%	67.17%	80.36%	120.00%	114.28%	122.03%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	6,866,478	4,579,552	4,050,000	4,939,000	6,218,412	7,266,779	7,682,083	-1.85%
YoY %	49.94%	13.08%	-18.00%	-20.57%	-14.43%	-5.41%	-	-
Horiz. %	89.38%	59.61%	52.72%	64.29%	80.95%	94.59%	100.00%	-
NOSH	7,802,817	7,507,462	7,500,000	7,483,333	7,492,063	7,491,525	7,458,333	0.75%
YoY %	3.93%	0.10%	0.22%	-0.12%	0.01%	0.45%	-	-
Horiz. %	104.62%	100.66%	100.56%	100.34%	100.45%	100.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	24.99%	23.42%	19.48%	21.84%	21.17%	19.99%	23.98%	-
YoY %	6.70%	20.23%	-10.81%	3.16%	5.90%	-16.64%	-	-
Horiz. %	104.21%	97.66%	81.23%	91.08%	88.28%	83.36%	100.00%	-
ROE	8.07%	10.98%	10.37%	9.09%	7.59%	6.08%	6.99%	-
YoY %	-26.50%	5.88%	14.08%	19.76%	24.84%	-13.02%	-	-
Horiz. %	115.45%	157.08%	148.35%	130.04%	108.58%	86.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	28.41	28.72	28.88	27.59	29.88	29.58	30.09	-0.95%
YoY %	-1.08%	-0.55%	4.68%	-7.66%	1.01%	-1.69%	-	-
Horiz. %	94.42%	95.45%	95.98%	91.69%	99.30%	98.31%	100.00%	-
EPS	7.10	6.70	5.60	6.00	6.30	5.90	7.20	-0.23%
YoY %	5.97%	19.64%	-6.67%	-4.76%	6.78%	-18.06%	-	-
Horiz. %	98.61%	93.06%	77.78%	83.33%	87.50%	81.94%	100.00%	-
DPS	5.00	5.00	5.00	8.00	8.00	8.00	8.00	-7.52%
YoY %	0.00%	0.00%	-37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.88	0.61	0.54	0.66	0.83	0.97	1.03	-2.58%
YoY %	44.26%	12.96%	-18.18%	-20.48%	-14.43%	-5.83%	-	-
Horiz. %	85.44%	59.22%	52.43%	64.08%	80.58%	94.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,483,333
RPS	28.31	27.53	27.66	26.37	28.59	28.29	28.65	-0.19%
YoY %	2.83%	-0.47%	4.89%	-7.76%	1.06%	-1.26%	-	-
Horiz. %	98.81%	96.09%	96.54%	92.04%	99.79%	98.74%	100.00%	-
EPS	7.07	6.42	5.36	5.73	6.03	5.64	6.86	0.50%
YoY %	10.12%	19.78%	-6.46%	-4.98%	6.91%	-17.78%	-	-
Horiz. %	103.06%	93.59%	78.13%	83.53%	87.90%	82.22%	100.00%	-
DPS	4.98	4.79	4.79	7.64	7.65	7.65	7.62	-6.83%
YoY %	3.97%	0.00%	-37.30%	-0.13%	0.00%	0.39%	-	-
Horiz. %	65.35%	62.86%	62.86%	100.26%	100.39%	100.39%	100.00%	-
NAPS	0.8767	0.5847	0.5171	0.6306	0.794	0.9278	0.9808	-1.85%
YoY %	49.94%	13.07%	-18.00%	-20.58%	-14.42%	-5.40%	-	-
Horiz. %	89.39%	59.61%	52.72%	64.29%	80.95%	94.60%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	5.80	6.16	6.55	6.48	7.00	6.92	5.32	-
P/RPS	20.41	21.45	22.68	23.48	23.42	23.39	17.68	2.41%
YoY %	-4.85%	-5.42%	-3.41%	0.26%	0.13%	32.30%	-	-
Horiz. %	115.44%	121.32%	128.28%	132.81%	132.47%	132.30%	100.00%	-
P/EPS	81.69	91.94	116.96	108.00	111.11	117.29	73.89	1.68%
YoY %	-11.15%	-21.39%	8.30%	-2.80%	-5.27%	58.74%	-	-
Horiz. %	110.56%	124.43%	158.29%	146.16%	150.37%	158.74%	100.00%	-
EY	1.22	1.09	0.85	0.93	0.90	0.85	1.35	-1.67%
YoY %	11.93%	28.24%	-8.60%	3.33%	5.88%	-37.04%	-	-
Horiz. %	90.37%	80.74%	62.96%	68.89%	66.67%	62.96%	100.00%	-
DY	0.86	0.81	0.76	1.23	1.14	1.16	1.50	-8.84%
YoY %	6.17%	6.58%	-38.21%	7.89%	-1.72%	-22.67%	-	-
Horiz. %	57.33%	54.00%	50.67%	82.00%	76.00%	77.33%	100.00%	-
P/NAPS	6.59	10.10	12.13	9.82	8.43	7.13	5.17	4.12%
YoY %	-34.75%	-16.74%	23.52%	16.49%	18.23%	37.91%	-	-
Horiz. %	127.47%	195.36%	234.62%	189.94%	163.06%	137.91%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	25/10/17	19/10/16	28/10/15	13/11/14	12/11/13	28/11/12	30/11/11	-
Price	5.74	6.01	6.65	6.90	7.12	6.50	5.50	-
P/RPS	20.20	20.93	23.03	25.00	23.82	21.97	18.28	1.67%
YoY %	-3.49%	-9.12%	-7.88%	4.95%	8.42%	20.19%	-	-
Horiz. %	110.50%	114.50%	125.98%	136.76%	130.31%	120.19%	100.00%	-
P/EPS	80.85	89.70	118.75	115.00	113.02	110.17	76.39	0.94%
YoY %	-9.87%	-24.46%	3.26%	1.75%	2.59%	44.22%	-	-
Horiz. %	105.84%	117.42%	155.45%	150.54%	147.95%	144.22%	100.00%	-
EY	1.24	1.11	0.84	0.87	0.88	0.91	1.31	-0.91%
YoY %	11.71%	32.14%	-3.45%	-1.14%	-3.30%	-30.53%	-	-
Horiz. %	94.66%	84.73%	64.12%	66.41%	67.18%	69.47%	100.00%	-
DY	0.87	0.83	0.75	1.16	1.12	1.23	1.45	-8.15%
YoY %	4.82%	10.67%	-35.34%	3.57%	-8.94%	-15.17%	-	-
Horiz. %	60.00%	57.24%	51.72%	80.00%	77.24%	84.83%	100.00%	-
P/NAPS	6.52	9.85	12.31	10.45	8.58	6.70	5.34	3.38%
YoY %	-33.81%	-19.98%	17.80%	21.79%	28.06%	25.47%	-	-
Horiz. %	122.10%	184.46%	230.52%	195.69%	160.67%	125.47%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 15:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-29 15:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-29 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-29 15:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-29 15:00:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.17

0.00

307,334,700

HSI-HUS

0.085

-0.005

205,779,100

MYEG

0.90

-0.015

205,572,700

BPURI

0.07

-0.005

98,641,500

TWL

0.03

0.00

93,386,100

TOPGLOV

0.88

+0.05

61,656,800

CAPITALA

0.79

+0.055

61,075,500

YTL

3.17

+0.14

56,012,800

HSI-HUQ

0.10

-0.015

54,061,800

YTLPOWR

4.78

+0.36

52,703,600

More active Stocks

APOLLO

6.88

+0.39

155,300

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.78

+0.36

52,703,600

MPI

29.80

+0.30

32,500

CHINHIN

5.25

+0.25

222,200

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

0.99

+0.165

576,200

SYNERGY

1.49

+0.16

4,467,800

PBA

1.98

+0.16

3,445,400

More gainer Stocks

DLADY

33.80

-0.40

18,900

HSI-HS6

0.815

-0.395

300,000

NESTLE

126.90

-0.30

93,700

HSI-HS4

0.245

-0.235

31,200

AIRPORT

9.98

-0.22

4,238,900

HSI-HUZ

0.50

-0.22

50,500

UTDPLT

24.72

-0.18

449,300

KLCC

7.53

-0.18

34,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More