[MAXIS] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
06-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -24.5%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,150,000 2,214,000 2,176,000 2,123,000 2,224,000 2,306,000 2,265,000 -0.86%
PBT 710,000 675,000 673,000 502,000 428,000 547,000 760,000 -1.12%
Tax -151,000 -170,000 -203,000 -167,000 -136,000 -169,000 141,000 -
NP 559,000 505,000 470,000 335,000 292,000 378,000 901,000 -7.64%
-
NP to SH 559,000 504,000 468,000 339,000 290,000 378,000 900,000 -7.62%
-
Tax Rate 21.27% 25.19% 30.16% 33.27% 31.78% 30.90% -18.55% -
Total Cost 1,591,000 1,709,000 1,706,000 1,788,000 1,932,000 1,928,000 1,364,000 2.59%
-
Net Worth 7,028,099 4,739,104 4,227,096 4,745,999 5,948,717 7,106,399 8,100,000 -2.33%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 390,450 376,119 377,419 1,205,333 1,189,743 1,209,600 1,200,000 -17.05%
Div Payout % 69.85% 74.63% 80.65% 355.56% 410.26% 320.00% 133.33% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 7,028,099 4,739,104 4,227,096 4,745,999 5,948,717 7,106,399 8,100,000 -2.33%
NOSH 7,810,564 7,522,388 7,548,387 7,533,333 7,435,897 7,560,000 7,500,000 0.67%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 26.00% 22.81% 21.60% 15.78% 13.13% 16.39% 39.78% -
ROE 7.95% 10.63% 11.07% 7.14% 4.88% 5.32% 11.11% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.53 29.43 28.83 28.18 29.91 30.50 30.20 -1.52%
EPS 7.20 6.70 6.20 4.50 3.90 5.00 12.00 -8.15%
DPS 5.00 5.00 5.00 16.00 16.00 16.00 16.00 -17.60%
NAPS 0.90 0.63 0.56 0.63 0.80 0.94 1.08 -2.99%
Adjusted Per Share Value based on latest NOSH - 7,533,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.45 28.27 27.78 27.11 28.40 29.44 28.92 -0.86%
EPS 7.14 6.44 5.98 4.33 3.70 4.83 11.49 -7.61%
DPS 4.99 4.80 4.82 15.39 15.19 15.44 15.32 -17.03%
NAPS 0.8973 0.6051 0.5397 0.606 0.7595 0.9073 1.0342 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 6.01 5.98 6.80 6.85 7.27 6.65 5.48 -
P/RPS 21.83 20.32 23.59 24.31 24.31 21.80 18.15 3.12%
P/EPS 83.96 89.25 109.68 152.22 186.41 133.00 45.67 10.67%
EY 1.19 1.12 0.91 0.66 0.54 0.75 2.19 -9.65%
DY 0.83 0.84 0.74 2.34 2.20 2.41 2.92 -18.89%
P/NAPS 6.68 9.49 12.14 10.87 9.09 7.07 5.07 4.69%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 08/02/18 08/02/17 04/02/16 06/02/15 11/02/14 26/02/13 24/02/12 -
Price 6.07 6.29 6.15 6.99 6.96 6.35 5.99 -
P/RPS 22.05 21.37 21.33 24.80 23.27 20.82 19.83 1.78%
P/EPS 84.80 93.88 99.19 155.33 178.46 127.00 49.92 9.22%
EY 1.18 1.07 1.01 0.64 0.56 0.79 2.00 -8.41%
DY 0.82 0.79 0.81 2.29 2.30 2.52 2.67 -17.84%
P/NAPS 6.74 9.98 10.98 11.10 8.70 6.76 5.55 3.28%

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