[MAXIS] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 6.41%
YoY- 1.96%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,442,000 2,405,000 2,263,000 2,213,000 2,285,000 2,264,000 2,217,000 1.62%
PBT 384,000 470,000 441,000 492,000 481,000 677,000 727,000 -10.08%
Tax -97,000 -155,000 -116,000 -127,000 -123,000 -164,000 -173,000 -9.18%
NP 287,000 315,000 325,000 365,000 358,000 513,000 554,000 -10.37%
-
NP to SH 287,000 315,000 325,000 365,000 358,000 513,000 554,000 -10.37%
-
Tax Rate 25.26% 32.98% 26.30% 25.81% 25.57% 24.22% 23.80% -
Total Cost 2,155,000 2,090,000 1,938,000 1,848,000 1,927,000 1,751,000 1,663,000 4.41%
-
Net Worth 6,030,699 6,499,023 6,730,593 7,118,964 7,116,654 7,267,020 6,866,478 -2.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 313,283 391,507 313,050 312,921 391,024 390,700 390,140 -3.58%
Div Payout % 109.16% 124.29% 96.32% 85.73% 109.22% 76.16% 70.42% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 6,030,699 6,499,023 6,730,593 7,118,964 7,116,654 7,267,020 6,866,478 -2.13%
NOSH 7,832,077 7,830,148 7,826,271 7,823,037 7,820,498 7,816,628 7,802,817 0.06%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.75% 13.10% 14.36% 16.49% 15.67% 22.66% 24.99% -
ROE 4.76% 4.85% 4.83% 5.13% 5.03% 7.06% 8.07% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.18 30.71 28.92 28.29 29.22 28.97 28.41 1.56%
EPS 3.70 4.00 4.20 4.70 4.60 6.60 7.10 -10.28%
DPS 4.00 5.00 4.00 4.00 5.00 5.00 5.00 -3.64%
NAPS 0.77 0.83 0.86 0.91 0.91 0.93 0.88 -2.19%
Adjusted Per Share Value based on latest NOSH - 7,823,037
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.69 30.23 28.44 27.81 28.72 28.45 27.86 1.62%
EPS 3.61 3.96 4.08 4.59 4.50 6.45 6.96 -10.35%
DPS 3.94 4.92 3.93 3.93 4.91 4.91 4.90 -3.56%
NAPS 0.758 0.8168 0.8459 0.8947 0.8944 0.9133 0.863 -2.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.04 3.51 4.69 5.08 5.60 5.84 5.80 -
P/RPS 12.96 11.43 16.22 17.96 19.17 20.16 20.41 -7.28%
P/EPS 110.25 87.25 112.94 108.88 122.33 88.95 81.69 5.12%
EY 0.91 1.15 0.89 0.92 0.82 1.12 1.22 -4.76%
DY 0.99 1.42 0.85 0.79 0.89 0.86 0.86 2.37%
P/NAPS 5.25 4.23 5.45 5.58 6.15 6.28 6.59 -3.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 10/11/23 04/11/22 29/10/21 23/10/20 25/10/19 18/10/18 25/10/17 -
Price 4.03 3.79 4.67 4.98 5.44 5.51 5.74 -
P/RPS 12.93 12.34 16.15 17.60 18.62 19.02 20.20 -7.16%
P/EPS 109.98 94.21 112.46 106.74 118.84 83.93 80.85 5.25%
EY 0.91 1.06 0.89 0.94 0.84 1.19 1.24 -5.02%
DY 0.99 1.32 0.86 0.80 0.92 0.91 0.87 2.17%
P/NAPS 5.23 4.57 5.43 5.47 5.98 5.92 6.52 -3.60%

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