[MAXIS] YoY Quarter Result on 31-Mar-2024 [#1]

Announcement Date
17-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 530.36%
YoY- 10.31%
Quarter Report
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,603,000 2,526,000 2,406,000 2,228,000 2,341,000 2,232,000 2,237,000 2.55%
PBT 479,000 429,000 432,000 453,000 475,000 544,000 693,000 -5.96%
Tax -126,000 -109,000 -134,000 -119,000 -117,000 -135,000 -170,000 -4.86%
NP 353,000 320,000 298,000 334,000 358,000 409,000 523,000 -6.33%
-
NP to SH 353,000 320,000 298,000 334,000 358,000 409,000 523,000 -6.33%
-
Tax Rate 26.30% 25.41% 31.02% 26.27% 24.63% 24.82% 24.53% -
Total Cost 2,250,000 2,206,000 2,108,000 1,894,000 1,983,000 1,823,000 1,714,000 4.63%
-
Net Worth 5,795,737 6,264,119 6,652,330 7,040,733 7,038,448 7,110,740 7,028,099 -3.15%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 313,283 313,205 391,313 312,921 312,819 390,700 390,450 -3.60%
Div Payout % 88.75% 97.88% 131.31% 93.69% 87.38% 95.53% 74.66% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 5,795,737 6,264,119 6,652,330 7,040,733 7,038,448 7,110,740 7,028,099 -3.15%
NOSH 7,832,077 7,830,148 7,826,271 7,823,037 7,820,498 7,816,651 7,810,564 0.04%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.56% 12.67% 12.39% 14.99% 15.29% 18.32% 23.38% -
ROE 6.09% 5.11% 4.48% 4.74% 5.09% 5.75% 7.44% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.24 32.26 30.74 28.48 29.93 28.56 28.65 2.50%
EPS 4.50 4.10 3.80 4.30 4.60 5.20 6.70 -6.41%
DPS 4.00 4.00 5.00 4.00 4.00 5.00 5.00 -3.64%
NAPS 0.74 0.80 0.85 0.90 0.90 0.91 0.90 -3.20%
Adjusted Per Share Value based on latest NOSH - 7,832,077
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.24 32.25 30.72 28.45 29.89 28.50 28.56 2.55%
EPS 4.50 4.09 3.80 4.26 4.57 5.22 6.68 -6.36%
DPS 4.00 4.00 5.00 4.00 3.99 4.99 4.99 -3.61%
NAPS 0.74 0.7998 0.8494 0.899 0.8987 0.9079 0.8973 -3.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.37 4.13 3.93 4.52 5.35 5.36 5.74 -
P/RPS 10.14 12.80 12.78 15.87 17.87 18.76 20.04 -10.72%
P/EPS 74.77 101.06 103.21 105.87 116.87 102.40 85.70 -2.24%
EY 1.34 0.99 0.97 0.94 0.86 0.98 1.17 2.28%
DY 1.19 0.97 1.27 0.88 0.75 0.93 0.87 5.35%
P/NAPS 4.55 5.16 4.62 5.02 5.94 5.89 6.38 -5.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 17/05/24 19/05/23 28/04/22 23/04/21 24/04/20 26/04/19 19/04/18 -
Price 3.72 4.36 3.81 4.68 5.32 5.44 5.88 -
P/RPS 11.19 13.52 12.39 16.43 17.77 19.04 20.53 -9.61%
P/EPS 82.54 106.69 100.06 109.62 116.22 103.93 87.80 -1.02%
EY 1.21 0.94 1.00 0.91 0.86 0.96 1.14 0.99%
DY 1.08 0.92 1.31 0.85 0.75 0.92 0.85 4.06%
P/NAPS 5.03 5.45 4.48 5.20 5.91 5.98 6.53 -4.25%

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