[MAXIS] YoY Quarter Result on 30-Sep-2015 [#3]

Stock

[MAXIS] MAXIS BERHAD

Announcement Date

28-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -4.76%

YoY- -6.46%

Quarter Report

Maxis Berhad Q32015.pdf

Latest QR

Upcoming QR

MAXIS's Result

MAXIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	2,264,000	2,217,000	2,156,000	2,166,000	2,065,000	2,239,000	2,216,000	0.35%
YoY %	2.12%	2.83%	-0.46%	4.89%	-7.77%	1.04%	-	-
Horiz. %	102.17%	100.05%	97.29%	97.74%	93.19%	101.04%	100.00%	-
PBT	677,000	727,000	680,000	566,000	643,000	667,000	632,000	1.15%
YoY %	-6.88%	6.91%	20.14%	-11.98%	-3.60%	5.54%	-	-
Horiz. %	107.12%	115.03%	107.59%	89.56%	101.74%	105.54%	100.00%	-
Tax	-164,000	-173,000	-175,000	-144,000	-192,000	-193,000	-189,000	-2.33%
YoY %	5.20%	1.14%	-21.53%	25.00%	0.52%	-2.12%	-	-
Horiz. %	86.77%	91.53%	92.59%	76.19%	101.59%	102.12%	100.00%	-
NP	513,000	554,000	505,000	422,000	451,000	474,000	443,000	2.47%
YoY %	-7.40%	9.70%	19.67%	-6.43%	-4.85%	7.00%	-	-
Horiz. %	115.80%	125.06%	114.00%	95.26%	101.81%	107.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513,000	554,000	503,000	420,000	449,000	472,000	442,000	2.51%
YoY %	-7.40%	10.14%	19.76%	-6.46%	-4.87%	6.79%	-	-
Horiz. %	116.06%	125.34%	113.80%	95.02%	101.58%	106.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.22%	23.80%	25.74%	25.44%	29.86%	28.94%	29.91%	-
YoY %	1.76%	-7.54%	1.18%	-14.80%	3.18%	-3.24%	-	-
Horiz. %	80.98%	79.57%	86.06%	85.06%	99.83%	96.76%	100.00%	-
Total Cost	1,751,000	1,663,000	1,651,000	1,744,000	1,614,000	1,765,000	1,773,000	-0.20%
YoY %	5.29%	0.73%	-5.33%	8.05%	-8.56%	-0.45%	-	-
Horiz. %	98.76%	93.80%	93.12%	98.36%	91.03%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,267,020	6,866,478	4,579,552	4,050,000	4,939,000	6,218,412	7,266,779	0.00%
YoY %	5.83%	49.94%	13.08%	-18.00%	-20.57%	-14.43%	-	-
Horiz. %	100.00%	94.49%	63.02%	55.73%	67.97%	85.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	390,700	390,140	375,373	375,000	598,666	599,365	599,322	-6.87%
YoY %	0.14%	3.93%	0.10%	-37.36%	-0.12%	0.01%	-	-
Horiz. %	65.19%	65.10%	62.63%	62.57%	99.89%	100.01%	100.00%	-
Div Payout %	76.16%	70.42%	74.63%	89.29%	133.33%	126.98%	135.59%	-
YoY %	8.15%	-5.64%	-16.42%	-33.03%	5.00%	-6.35%	-	-
Horiz. %	56.17%	51.94%	55.04%	65.85%	98.33%	93.65%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	7,267,020	6,866,478	4,579,552	4,050,000	4,939,000	6,218,412	7,266,779	0.00%
YoY %	5.83%	49.94%	13.08%	-18.00%	-20.57%	-14.43%	-	-
Horiz. %	100.00%	94.49%	63.02%	55.73%	67.97%	85.57%	100.00%	-
NOSH	7,816,628	7,802,817	7,507,462	7,500,000	7,483,333	7,492,063	7,491,525	0.71%
YoY %	0.18%	3.93%	0.10%	0.22%	-0.12%	0.01%	-	-
Horiz. %	104.34%	104.16%	100.21%	100.11%	99.89%	100.01%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	22.66%	24.99%	23.42%	19.48%	21.84%	21.17%	19.99%	-
YoY %	-9.32%	6.70%	20.23%	-10.81%	3.16%	5.90%	-	-
Horiz. %	113.36%	125.01%	117.16%	97.45%	109.25%	105.90%	100.00%	-
ROE	7.06%	8.07%	10.98%	10.37%	9.09%	7.59%	6.08%	-
YoY %	-12.52%	-26.50%	5.88%	14.08%	19.76%	24.84%	-	-
Horiz. %	116.12%	132.73%	180.59%	170.56%	149.51%	124.84%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	28.97	28.41	28.72	28.88	27.59	29.88	29.58	-0.34%
YoY %	1.97%	-1.08%	-0.55%	4.68%	-7.66%	1.01%	-	-
Horiz. %	97.94%	96.04%	97.09%	97.63%	93.27%	101.01%	100.00%	-
EPS	6.60	7.10	6.70	5.60	6.00	6.30	5.90	1.88%
YoY %	-7.04%	5.97%	19.64%	-6.67%	-4.76%	6.78%	-	-
Horiz. %	111.86%	120.34%	113.56%	94.92%	101.69%	106.78%	100.00%	-
DPS	5.00	5.00	5.00	5.00	8.00	8.00	8.00	-7.53%
YoY %	0.00%	0.00%	0.00%	-37.50%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	62.50%	100.00%	100.00%	100.00%	-
NAPS	0.93	0.88	0.61	0.54	0.66	0.83	0.97	-0.69%
YoY %	5.68%	44.26%	12.96%	-18.18%	-20.48%	-14.43%	-	-
Horiz. %	95.88%	90.72%	62.89%	55.67%	68.04%	85.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,500,000
RPS	28.91	28.31	27.53	27.66	26.37	28.59	28.29	0.36%
YoY %	2.12%	2.83%	-0.47%	4.89%	-7.76%	1.06%	-	-
Horiz. %	102.19%	100.07%	97.31%	97.77%	93.21%	101.06%	100.00%	-
EPS	6.55	7.07	6.42	5.36	5.73	6.03	5.64	2.52%
YoY %	-7.36%	10.12%	19.78%	-6.46%	-4.98%	6.91%	-	-
Horiz. %	116.13%	125.35%	113.83%	95.04%	101.60%	106.91%	100.00%	-
DPS	4.99	4.98	4.79	4.79	7.64	7.65	7.65	-6.87%
YoY %	0.20%	3.97%	0.00%	-37.30%	-0.13%	0.00%	-	-
Horiz. %	65.23%	65.10%	62.61%	62.61%	99.87%	100.00%	100.00%	-
NAPS	0.9279	0.8767	0.5847	0.5171	0.6306	0.794	0.9278	0.00%
YoY %	5.84%	49.94%	13.07%	-18.00%	-20.58%	-14.42%	-	-
Horiz. %	100.01%	94.49%	63.02%	55.73%	67.97%	85.58%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	5.84	5.80	6.16	6.55	6.48	7.00	6.92	-
P/RPS	20.16	20.41	21.45	22.68	23.48	23.42	23.39	-2.44%
YoY %	-1.22%	-4.85%	-5.42%	-3.41%	0.26%	0.13%	-	-
Horiz. %	86.19%	87.26%	91.71%	96.96%	100.38%	100.13%	100.00%	-
P/EPS	88.95	81.69	91.94	116.96	108.00	111.11	117.29	-4.50%
YoY %	8.89%	-11.15%	-21.39%	8.30%	-2.80%	-5.27%	-	-
Horiz. %	75.84%	69.65%	78.39%	99.72%	92.08%	94.73%	100.00%	-
EY	1.12	1.22	1.09	0.85	0.93	0.90	0.85	4.70%
YoY %	-8.20%	11.93%	28.24%	-8.60%	3.33%	5.88%	-	-
Horiz. %	131.76%	143.53%	128.24%	100.00%	109.41%	105.88%	100.00%	-
DY	0.86	0.86	0.81	0.76	1.23	1.14	1.16	-4.86%
YoY %	0.00%	6.17%	6.58%	-38.21%	7.89%	-1.72%	-	-
Horiz. %	74.14%	74.14%	69.83%	65.52%	106.03%	98.28%	100.00%	-
P/NAPS	6.28	6.59	10.10	12.13	9.82	8.43	7.13	-2.09%
YoY %	-4.70%	-34.75%	-16.74%	23.52%	16.49%	18.23%	-	-
Horiz. %	88.08%	92.43%	141.65%	170.13%	137.73%	118.23%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	18/10/18	25/10/17	19/10/16	28/10/15	13/11/14	12/11/13	28/11/12	-
Price	5.51	5.74	6.01	6.65	6.90	7.12	6.50	-
P/RPS	19.02	20.20	20.93	23.03	25.00	23.82	21.97	-2.37%
YoY %	-5.84%	-3.49%	-9.12%	-7.88%	4.95%	8.42%	-	-
Horiz. %	86.57%	91.94%	95.27%	104.82%	113.79%	108.42%	100.00%	-
P/EPS	83.93	80.85	89.70	118.75	115.00	113.02	110.17	-4.43%
YoY %	3.81%	-9.87%	-24.46%	3.26%	1.75%	2.59%	-	-
Horiz. %	76.18%	73.39%	81.42%	107.79%	104.38%	102.59%	100.00%	-
EY	1.19	1.24	1.11	0.84	0.87	0.88	0.91	4.57%
YoY %	-4.03%	11.71%	32.14%	-3.45%	-1.14%	-3.30%	-	-
Horiz. %	130.77%	136.26%	121.98%	92.31%	95.60%	96.70%	100.00%	-
DY	0.91	0.87	0.83	0.75	1.16	1.12	1.23	-4.89%
YoY %	4.60%	4.82%	10.67%	-35.34%	3.57%	-8.94%	-	-
Horiz. %	73.98%	70.73%	67.48%	60.98%	94.31%	91.06%	100.00%	-
P/NAPS	5.92	6.52	9.85	12.31	10.45	8.58	6.70	-2.04%
YoY %	-9.20%	-33.81%	-19.98%	17.80%	21.79%	28.06%	-	-
Horiz. %	88.36%	97.31%	147.01%	183.73%	155.97%	128.06%	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

0.175

+0.005

304,964,300

HSI-HUS

0.085

-0.005

205,546,100

MYEG

0.90

-0.015

169,530,100

TWL

0.03

0.00

93,378,400

BPURI

0.07

-0.005

91,642,600

CAPITALA

0.78

+0.045

59,199,300

TOPGLOV

0.88

+0.05

54,566,700

YTL

3.18

+0.15

49,432,900

YTLPOWR

4.77

+0.35

48,443,500

HSI-HUQ

0.095

-0.02

46,778,500

More active Stocks

MPI

29.96

+0.46

21,000

APOLLO

6.89

+0.40

148,200

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.77

+0.35

48,443,500

CHINHIN

5.21

+0.21

176,100

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

567,200

PBA

1.99

+0.17

3,287,100

KGB

2.76

+0.16

3,705,900

More gainer Stocks

DLADY

33.70

-0.50

17,800

HSI-HS6

0.815

-0.395

300,000

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

9.99

-0.21

2,669,000

NESTLE

127.00

-0.20

71,900

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

30,400

MALPAC

0.905

-0.125

5,000

UTDPLT

24.78

-0.12

419,300

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