[MAXIS] YoY Quarter Result on 31-Mar-2017 [#1]

Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -0.4%
YoY- -3.09%
Quarter Report
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,341,000 2,232,000 2,237,000 2,375,000 2,140,000 2,149,000 2,119,000 1.67%
PBT 475,000 544,000 693,000 673,000 734,000 590,000 657,000 -5.25%
Tax -117,000 -135,000 -170,000 -171,000 -214,000 -178,000 -169,000 -5.93%
NP 358,000 409,000 523,000 502,000 520,000 412,000 488,000 -5.02%
-
NP to SH 358,000 409,000 523,000 502,000 518,000 410,000 484,000 -4.89%
-
Tax Rate 24.63% 24.82% 24.53% 25.41% 29.16% 30.17% 25.72% -
Total Cost 1,983,000 1,823,000 1,714,000 1,873,000 1,620,000 1,737,000 1,631,000 3.30%
-
Net Worth 7,038,448 7,110,740 7,028,099 4,823,880 4,279,130 4,472,727 5,974,375 2.76%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 312,819 390,700 390,450 376,865 375,362 372,727 604,999 -10.40%
Div Payout % 87.38% 95.53% 74.66% 75.07% 72.46% 90.91% 125.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 7,038,448 7,110,740 7,028,099 4,823,880 4,279,130 4,472,727 5,974,375 2.76%
NOSH 7,820,498 7,816,651 7,810,564 7,537,313 7,507,246 7,454,545 7,562,499 0.56%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 15.29% 18.32% 23.38% 21.14% 24.30% 19.17% 23.03% -
ROE 5.09% 5.75% 7.44% 10.41% 12.11% 9.17% 8.10% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 29.93 28.56 28.65 31.51 28.51 28.83 28.02 1.10%
EPS 4.60 5.20 6.70 6.70 6.90 5.50 6.40 -5.35%
DPS 4.00 5.00 5.00 5.00 5.00 5.00 8.00 -10.90%
NAPS 0.90 0.91 0.90 0.64 0.57 0.60 0.79 2.19%
Adjusted Per Share Value based on latest NOSH - 7,537,313
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 29.89 28.49 28.56 30.32 27.32 27.43 27.05 1.67%
EPS 4.57 5.22 6.68 6.41 6.61 5.23 6.18 -4.90%
DPS 3.99 4.99 4.98 4.81 4.79 4.76 7.72 -10.40%
NAPS 0.8985 0.9078 0.8972 0.6158 0.5463 0.571 0.7627 2.76%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 5.35 5.36 5.74 6.44 6.35 7.19 6.96 -
P/RPS 17.87 18.76 20.04 20.44 22.28 24.94 24.84 -5.33%
P/EPS 116.87 102.40 85.70 96.69 92.03 130.73 108.75 1.20%
EY 0.86 0.98 1.17 1.03 1.09 0.76 0.92 -1.11%
DY 0.75 0.93 0.87 0.78 0.79 0.70 1.15 -6.87%
P/NAPS 5.94 5.89 6.38 10.06 11.14 11.98 8.81 -6.35%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/04/20 26/04/19 19/04/18 27/04/17 21/04/16 27/04/15 07/05/14 -
Price 5.32 5.44 5.88 6.44 5.95 7.13 6.98 -
P/RPS 17.77 19.04 20.53 20.44 20.87 24.73 24.91 -5.46%
P/EPS 116.22 103.93 87.80 96.69 86.23 129.64 109.06 1.06%
EY 0.86 0.96 1.14 1.03 1.16 0.77 0.92 -1.11%
DY 0.75 0.92 0.85 0.78 0.84 0.70 1.15 -6.87%
P/NAPS 5.91 5.98 6.53 10.06 10.44 11.88 8.84 -6.48%

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