[MAXIS] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
19-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.07%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,285,000 2,264,000 2,217,000 2,156,000 2,166,000 2,065,000 2,239,000 0.33%
PBT 481,000 677,000 727,000 680,000 566,000 643,000 667,000 -5.30%
Tax -123,000 -164,000 -173,000 -175,000 -144,000 -192,000 -193,000 -7.23%
NP 358,000 513,000 554,000 505,000 422,000 451,000 474,000 -4.56%
-
NP to SH 358,000 513,000 554,000 503,000 420,000 449,000 472,000 -4.50%
-
Tax Rate 25.57% 24.22% 23.80% 25.74% 25.44% 29.86% 28.94% -
Total Cost 1,927,000 1,751,000 1,663,000 1,651,000 1,744,000 1,614,000 1,765,000 1.47%
-
Net Worth 7,116,654 7,267,020 6,866,478 4,579,552 4,050,000 4,939,000 6,218,412 2.27%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 391,024 390,700 390,140 375,373 375,000 598,666 599,365 -6.86%
Div Payout % 109.22% 76.16% 70.42% 74.63% 89.29% 133.33% 126.98% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 7,116,654 7,267,020 6,866,478 4,579,552 4,050,000 4,939,000 6,218,412 2.27%
NOSH 7,820,498 7,816,628 7,802,817 7,507,462 7,500,000 7,483,333 7,492,063 0.71%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.67% 22.66% 24.99% 23.42% 19.48% 21.84% 21.17% -
ROE 5.03% 7.06% 8.07% 10.98% 10.37% 9.09% 7.59% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 29.22 28.97 28.41 28.72 28.88 27.59 29.88 -0.37%
EPS 4.60 6.60 7.10 6.70 5.60 6.00 6.30 -5.10%
DPS 5.00 5.00 5.00 5.00 5.00 8.00 8.00 -7.53%
NAPS 0.91 0.93 0.88 0.61 0.54 0.66 0.83 1.54%
Adjusted Per Share Value based on latest NOSH - 7,507,462
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 29.17 28.90 28.30 27.52 27.65 26.36 28.58 0.34%
EPS 4.57 6.55 7.07 6.42 5.36 5.73 6.03 -4.51%
DPS 4.99 4.99 4.98 4.79 4.79 7.64 7.65 -6.87%
NAPS 0.9085 0.9277 0.8766 0.5846 0.517 0.6305 0.7939 2.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.60 5.84 5.80 6.16 6.55 6.48 7.00 -
P/RPS 19.17 20.16 20.41 21.45 22.68 23.48 23.42 -3.28%
P/EPS 122.33 88.95 81.69 91.94 116.96 108.00 111.11 1.61%
EY 0.82 1.12 1.22 1.09 0.85 0.93 0.90 -1.53%
DY 0.89 0.86 0.86 0.81 0.76 1.23 1.14 -4.04%
P/NAPS 6.15 6.28 6.59 10.10 12.13 9.82 8.43 -5.11%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/10/19 18/10/18 25/10/17 19/10/16 28/10/15 13/11/14 12/11/13 -
Price 5.44 5.51 5.74 6.01 6.65 6.90 7.12 -
P/RPS 18.62 19.02 20.20 20.93 23.03 25.00 23.82 -4.01%
P/EPS 118.84 83.93 80.85 89.70 118.75 115.00 113.02 0.84%
EY 0.84 1.19 1.24 1.11 0.84 0.87 0.88 -0.77%
DY 0.92 0.91 0.87 0.83 0.75 1.16 1.12 -3.22%
P/NAPS 5.98 5.92 6.52 9.85 12.31 10.45 8.58 -5.83%

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